Terraced
BA16
2 beds
1 bath
West End, Street BA16
South West, England · BA16
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£8,813
↗ 13%After 5 Years
Change In Property Value
£43,408
↗ 19%After 5 Years
Return On Investment
76%
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 | £12,372 | £12,558 | £12,872 | £13,193 | £13,589 | £64,584 |
| Total Expenses | £10,664 | £10,694 | £10,736 | £10,779 | £10,830 | £53,704 |
| Profit Before Tax | £1,708 | £1,863 | £2,135 | £2,414 | £2,759 | £10,880 |
| Profit After Tax | £1,383 | £1,509 | £1,730 | £1,955 | £2,235 | £8,813 |
| Change In Property Value | £4,500 | £4,590 | £9,364 | £12,173 | £12,781 | £43,408 |
| Net Return | £5,883 | £6,099 | £11,093 | £14,128 | £15,016 | £52,220 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 22% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change