Terraced BA11 2 beds 1 bath

Goose Street, Beckington BA11

South West, England · BA11

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£66,954

↗ 56%After 5 Years

Change In Property Value

After 5 Years

£72,346

↗ 19%After 5 Years

Return On Investment

116%

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	£33,984	£34,494	£35,356	£36,240	£37,327	£177,401
Total Expenses	£18,777	£18,839	£18,936	£19,035	£19,155	£94,742
Profit Before Tax	£15,207	£15,655	£16,420	£17,205	£18,172	£82,660
Profit After Tax	£12,318	£12,680	£13,300	£13,936	£14,720	£66,954
Change In Property Value	£7,500	£7,650	£15,606	£20,288	£21,302	£72,346
Net Return	£19,818	£20,330	£28,906	£34,224	£36,022	£139,300
Return From Rental Income (%)	10%	11%	11%	12%	12%	56%
Total Net Return (%)	17%	17%	24%	29%	30%	116%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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