Detached
BA11
3 beds
1 bath
Locks Hill, Frome BA11
South West, England · BA11
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£62,517
↗ 82%After 5 Years
Change In Property Value
£48,231
↗ 19%After 5 Years
Return On Investment
146%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,540 | £27,953 | £28,652 | £29,368 | £30,249 | £143,763 |
| Total Expenses | £13,173 | £13,226 | £13,306 | £13,389 | £13,488 | £66,581 |
| Profit Before Tax | £14,367 | £14,728 | £15,346 | £15,979 | £16,762 | £77,182 |
| Profit After Tax | £11,637 | £11,929 | £12,430 | £12,943 | £13,577 | £62,517 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £14,201 | £48,231 |
| Net Return | £16,637 | £17,029 | £22,834 | £26,469 | £27,778 | £110,748 |
| Return From Rental Income (%) | 15% | 16% | 16% | 17% | 18% | 82% |
| Total Net Return (%) | 22% | 22% | 30% | 35% | 37% | 146% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change