Detached BA4 4 beds 2 baths

Downside, Shepton Mallet, Somerset BA4

South West, England · BA4

Initial Investment

First Year

£231,750First Year

Profit From Rental Income

After 5 Years

£177,512

↗ 77%After 5 Years

Change In Property Value

After 5 Years

£134,081

↗ 19%After 5 Years

Return On Investment

134%

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	£76,548	£77,696	£79,639	£81,630	£84,078	£399,591
Total Expenses	£35,729	£35,855	£36,060	£36,270	£36,526	£180,441
Profit Before Tax	£40,819	£41,841	£43,578	£45,359	£47,553	£219,150
Profit After Tax	£33,063	£33,891	£35,299	£36,741	£38,518	£177,512
Change In Property Value	£13,900	£14,178	£28,923	£37,600	£39,480	£134,081
Net Return	£46,963	£48,069	£64,222	£74,341	£77,998	£311,593
Return From Rental Income (%)	14%	15%	15%	16%	17%	77%
Total Net Return (%)	20%	21%	28%	32%	34%	134%

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