Terraced
BA4
3 beds
1 bath
Great Ostry, Shepton Mallet BA4
South West, England · BA4
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£32,886
↗ 57%After 5 Years
Change In Property Value
£36,655
↗ 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 | £17,220 | £17,478 | £17,915 | £18,363 | £18,914 | £89,891 |
| Total Expenses | £9,760 | £9,798 | £9,852 | £9,908 | £9,974 | £49,291 |
| Profit Before Tax | £7,460 | £7,681 | £8,063 | £8,455 | £8,941 | £40,600 |
| Profit After Tax | £6,042 | £6,221 | £6,531 | £6,849 | £7,242 | £32,886 |
| Change In Property Value | £3,800 | £3,876 | £7,907 | £10,279 | £10,793 | £36,655 |
| Net Return | £9,842 | £10,097 | £14,438 | £17,128 | £18,035 | £69,541 |
| Return From Rental Income (%) | 10% | 11% | 11% | 12% | 12% | 57% |
| Total Net Return (%) | 17% | 17% | 25% | 30% | 31% | 120% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change