Detached BS22 2 beds 1 bath

Spring Terrace, Milton, Weston-Super-Mare BS22

South West, England · BS22

Initial Investment

First Year

£77,750First Year

Profit From Rental Income

After 5 Years

£44,863

↗ 58%After 5 Years

Change In Property Value

After 5 Years

£49,195

↗ 19%After 5 Years

Return On Investment

121%

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	£23,112	£23,459	£24,045	£24,646	£25,386	£120,648
Total Expenses	£12,928	£12,974	£13,044	£13,115	£13,200	£65,261
Profit Before Tax	£10,184	£10,484	£11,001	£11,531	£12,186	£55,387
Profit After Tax	£8,249	£8,492	£8,911	£9,340	£9,871	£44,863
Change In Property Value	£5,100	£5,202	£10,612	£13,796	£14,485	£49,195
Net Return	£13,349	£13,694	£19,523	£23,136	£24,356	£94,058
Return From Rental Income (%)	11%	11%	11%	12%	13%	58%
Total Net Return (%)	17%	18%	25%	30%	31%	121%

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