Flat TA18 2 beds 1 bath

North Street, Crewkerne TA18

South West, England · TA18

Initial Investment

First Year

£49,900First Year

Profit From Rental Income

After 5 Years

£21,564

↗ 43%After 5 Years

Change In Property Value

After 5 Years

£31,446

↗ 19%After 5 Years

Return On Investment

106%

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	£14,772	£14,994	£15,368	£15,753	£16,225	£77,112
Total Expenses	£9,944	£10,012	£10,093	£10,175	£10,265	£50,490
Profit Before Tax	£4,828	£4,981	£5,276	£5,578	£5,960	£26,622
Profit After Tax	£3,910	£4,035	£4,273	£4,518	£4,828	£21,564
Change In Property Value	£3,260	£3,325	£6,783	£8,818	£9,259	£31,446
Net Return	£7,170	£7,360	£11,057	£13,336	£14,087	£53,010
Return From Rental Income (%)	8%	8%	9%	9%	10%	43%
Total Net Return (%)	14%	15%	22%	27%	28%	106%

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