Terraced
BA4
3 beds
1 bath
Doulting, Shepton Mallet BA4
South West, England · BA4
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£48,545
↗ 57%After 5 Years
Change In Property Value
£53,054
↗ 19%After 5 Years
Return On Investment
120%
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 | £24,924 | £25,298 | £25,930 | £26,579 | £27,376 | £130,107 |
| Total Expenses | £13,903 | £13,952 | £14,026 | £14,102 | £14,192 | £70,175 |
| Profit Before Tax | £11,021 | £11,346 | £11,904 | £12,477 | £13,184 | £59,932 |
| Profit After Tax | £8,927 | £9,190 | £9,643 | £10,106 | £10,679 | £48,545 |
| Change In Property Value | £5,500 | £5,610 | £11,444 | £14,878 | £15,622 | £53,054 |
| Net Return | £14,427 | £14,800 | £21,087 | £24,984 | £26,301 | £101,599 |
| Return From Rental Income (%) | 11% | 11% | 11% | 12% | 13% | 57% |
| Total Net Return (%) | 17% | 17% | 25% | 29% | 31% | 120% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change