Detached
BA2
2 beds
2 baths
Wells Road, Norton St. Philip, Bath BA2
South West, England · BA2
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£134,887
↗ 78%After 5 Years
Change In Property Value
£102,249
↗ 19%After 5 Years
Return On Investment
136%
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 | £58,380 | £59,256 | £60,737 | £62,256 | £64,123 | £304,752 |
| Total Expenses | £27,366 | £27,465 | £27,624 | £27,787 | £27,984 | £138,225 |
| Profit Before Tax | £31,014 | £31,791 | £33,113 | £34,469 | £36,139 | £166,527 |
| Profit After Tax | £25,122 | £25,751 | £26,822 | £27,920 | £29,273 | £134,887 |
| Change In Property Value | £10,600 | £10,812 | £22,056 | £28,673 | £30,107 | £102,249 |
| Net Return | £35,722 | £36,563 | £48,878 | £56,593 | £59,380 | £237,136 |
| Return From Rental Income (%) | 14% | 15% | 15% | 16% | 17% | 78% |
| Total Net Return (%) | 21% | 21% | 28% | 33% | 34% | 136% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change