Terraced TA5 2 beds 1 bath

High Street, Stogursey, Bridgwater, Somerset TA5

South West, England · TA5

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£9,131

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£38,585

↗ 19%After 5 Years

Return On Investment

78%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,400	£11,571	£11,860	£12,157	£12,521	£59,510
Total Expenses	£9,575	£9,604	£9,643	£9,684	£9,731	£48,237
Profit Before Tax	£1,825	£1,967	£2,217	£2,473	£2,790	£11,273
Profit After Tax	£1,478	£1,594	£1,796	£2,003	£2,260	£9,131
Change In Property Value	£4,000	£4,080	£8,323	£10,820	£11,361	£38,585
Net Return	£5,478	£5,674	£10,119	£12,823	£13,621	£47,715
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	9%	9%	17%	21%	22%	78%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change