Flat BA22 4 beds 3 baths

High Street, Queen Camel, Yeovil BA22

South West, England · BA22

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£50,805

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£110,931

↗ 19%After 5 Years

Return On Investment

85%

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	£42,960	£43,604	£44,695	£45,812	£47,186	£224,257
Total Expenses	£31,905	£32,080	£32,292	£32,509	£32,749	£161,534
Profit Before Tax	£11,055	£11,525	£12,403	£13,303	£14,438	£62,723
Profit After Tax	£8,954	£9,335	£10,046	£10,775	£11,694	£50,805
Change In Property Value	£11,500	£11,730	£23,929	£31,108	£32,663	£110,931
Net Return	£20,454	£21,065	£33,975	£41,883	£44,358	£161,736
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	11%	11%	18%	22%	23%	85%

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