Semi Detached
BA2
4 beds
1 bath
Marksbury, Bath BA2
South West, England · BA2
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£19,430
↗ 10%After 5 Years
Change In Property Value
£115,754
↗ 19%After 5 Years
Return On Investment
68%
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 | £30,996 | £31,461 | £32,247 | £33,054 | £34,045 | £161,803 |
| Total Expenses | £27,405 | £27,463 | £27,552 | £27,644 | £27,753 | £137,816 |
| Profit Before Tax | £3,591 | £3,998 | £4,695 | £5,410 | £6,292 | £23,987 |
| Profit After Tax | £2,909 | £3,239 | £3,803 | £4,382 | £5,096 | £19,430 |
| Change In Property Value | £12,000 | £12,240 | £24,970 | £32,460 | £34,084 | £115,754 |
| Net Return | £14,909 | £15,479 | £28,773 | £36,843 | £39,180 | £135,183 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 8% | 8% | 14% | 19% | 20% | 68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change