Detached
TA8
4 beds
3 baths
Red Road, Berrow TA8
South West, England · TA8
View property listing
Initial Investment
£502,250First YearProfit From Rental Income
£97,931
↗ 19%After 5 Years
Change In Property Value
£270,092
↗ 19%After 5 Years
Return On Investment
73%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £85,404 | £86,685 | £88,852 | £91,073 | £93,806 | £445,820 |
| Total Expenses | £64,585 | £64,725 | £64,952 | £65,186 | £65,469 | £324,918 |
| Profit Before Tax | £20,819 | £21,960 | £23,900 | £25,888 | £28,336 | £120,903 |
| Profit After Tax | £16,863 | £17,788 | £19,359 | £20,969 | £22,952 | £97,931 |
| Change In Property Value | £28,000 | £28,560 | £58,262 | £75,741 | £79,528 | £270,092 |
| Net Return | £44,863 | £46,348 | £77,621 | £96,710 | £102,481 | £368,023 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 9% | 9% | 15% | 19% | 20% | 73% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change