Flat TA10 4 beds 2 baths

Knole, Somerton TA10

South West, England · TA10

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£8,281

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£86,815

↗ 19%After 5 Years

Return On Investment

65%

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	£23,400	£23,751	£24,345	£24,953	£25,702	£122,151
Total Expenses	£22,194	£22,275	£22,377	£22,482	£22,599	£111,927
Profit Before Tax	£1,206	£1,476	£1,968	£2,471	£3,103	£10,224
Profit After Tax	£977	£1,196	£1,594	£2,002	£2,513	£8,281
Change In Property Value	£9,000	£9,180	£18,727	£24,345	£25,563	£86,815
Net Return	£9,977	£10,376	£20,321	£26,347	£28,076	£95,097
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	7%	7%	14%	18%	19%	65%

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