Flat TA18 2 beds 1 bath

Court Barton, Crewkerne TA18

South West, England · TA18

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£26,541

↗ 46%After 5 Years

Change In Property Value

After 5 Years

£36,655

↗ 19%After 5 Years

Return On Investment

109%

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	£17,220	£17,478	£17,915	£18,363	£18,914	£89,891
Total Expenses	£11,260	£11,332	£11,419	£11,507	£11,605	£57,124
Profit Before Tax	£5,960	£6,146	£6,497	£6,856	£7,309	£32,767
Profit After Tax	£4,827	£4,978	£5,262	£5,553	£5,920	£26,541
Change In Property Value	£3,800	£3,876	£7,907	£10,279	£10,793	£36,655
Net Return	£8,627	£8,854	£13,169	£15,832	£16,713	£63,197
Return From Rental Income (%)	8%	9%	9%	10%	10%	46%
Total Net Return (%)	15%	15%	23%	27%	29%	109%

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