Detached
BS25
4 beds
3 baths
Front Street, Churchill BS25
South West, England · BS25
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£165,883
↗ 77%After 5 Years
Change In Property Value
£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
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change