Terraced
BA9
2 beds
1 bath
Priory Villas, Station Road, Wincanton BA9
South West, England · BA9
View property listing
Initial Investment
£44,200First YearProfit From Rental Income
£24,431
↗ 55%After 5 Years
Change In Property Value
£27,781
↗ 19%After 5 Years
Return On Investment
118%
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 | £13,056 | £13,252 | £13,583 | £13,923 | £14,340 | £68,154 |
| Total Expenses | £7,519 | £7,550 | £7,594 | £7,639 | £7,691 | £37,992 |
| Profit Before Tax | £5,537 | £5,702 | £5,989 | £6,284 | £6,649 | £30,162 |
| Profit After Tax | £4,485 | £4,619 | £4,851 | £5,090 | £5,386 | £24,431 |
| Change In Property Value | £2,880 | £2,938 | £5,993 | £7,791 | £8,180 | £27,781 |
| Net Return | £7,365 | £7,556 | £10,844 | £12,881 | £13,566 | £52,212 |
| Return From Rental Income (%) | 10% | 10% | 11% | 12% | 12% | 55% |
| Total Net Return (%) | 17% | 17% | 25% | 29% | 31% | 118% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change