Detached BA8 5 beds 3 baths

Vine Cottage, North Cheriton, Templecombe BA8

South West, England · BA8

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£165,883

↗ 77%After 5 Years

Change In Property Value

After 5 Years

£125,400

↗ 19%After 5 Years

Return On Investment

135%

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	£71,592	£72,666	£74,483	£76,345	£78,635	£373,720
Total Expenses	£33,448	£33,567	£33,759	£33,956	£34,196	£168,927
Profit Before Tax	£38,144	£39,099	£40,723	£42,388	£44,439	£204,793
Profit After Tax	£30,897	£31,670	£32,986	£34,334	£35,995	£165,883
Change In Property Value	£13,000	£13,260	£27,050	£35,166	£36,924	£125,400
Net Return	£43,897	£44,930	£60,036	£69,500	£72,919	£291,282
Return From Rental Income (%)	14%	15%	15%	16%	17%	77%
Total Net Return (%)	20%	21%	28%	32%	34%	135%

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