Flat
BS41
3 beds
2 baths
East Dundry Lane, Dundry BS41
South West, England · BS41
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£59,982
↗ 27%After 5 Years
Change In Property Value
£130,223
↗ 19%After 5 Years
Return On Investment
85%
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 | £50,424 | £51,180 | £52,460 | £53,771 | £55,385 | £263,220 |
| Total Expenses | £37,366 | £37,569 | £37,816 | £38,069 | £38,348 | £189,169 |
| Profit Before Tax | £13,058 | £13,611 | £14,644 | £15,702 | £17,036 | £74,051 |
| Profit After Tax | £10,577 | £11,025 | £11,861 | £12,719 | £13,799 | £59,982 |
| Change In Property Value | £13,500 | £13,770 | £28,091 | £36,518 | £38,344 | £130,223 |
| Net Return | £24,077 | £24,795 | £39,952 | £49,237 | £52,143 | £190,204 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 23% | 85% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change