Terraced
BA3
2 beds
1 bath
Radstock Road, Midsomer Norton, Radstock, Somerset BA3
South West, England · BA3
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£42,999
↗ 58%After 5 Years
Change In Property Value
£47,266
↗ 19%After 5 Years
Return On Investment
121%
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 | £22,200 | £22,533 | £23,096 | £23,674 | £24,384 | £115,887 |
| Total Expenses | £12,440 | £12,485 | £12,552 | £12,621 | £12,703 | £62,801 |
| Profit Before Tax | £9,760 | £10,048 | £10,544 | £11,053 | £11,681 | £53,086 |
| Profit After Tax | £7,905 | £8,139 | £8,541 | £8,953 | £9,462 | £42,999 |
| Change In Property Value | £4,900 | £4,998 | £10,196 | £13,255 | £13,917 | £47,266 |
| Net Return | £12,805 | £13,137 | £18,737 | £22,207 | £23,379 | £90,265 |
| Return From Rental Income (%) | 11% | 11% | 11% | 12% | 13% | 58% |
| Total Net Return (%) | 17% | 18% | 25% | 30% | 31% | 121% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change