Flat
TA19
2 beds
2 baths
The Nook, Seavington, Ilminster TA19
South West, England · TA19
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£38,519
↗ 50%After 5 Years
Change In Property Value
£49,195
↗ 19%After 5 Years
Return On Investment
113%
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 | £23,112 | £23,459 | £24,045 | £24,646 | £25,386 | £120,648 |
| Total Expenses | £14,428 | £14,509 | £14,611 | £14,715 | £14,831 | £73,094 |
| Profit Before Tax | £8,684 | £8,950 | £9,435 | £9,932 | £10,554 | £47,554 |
| Profit After Tax | £7,034 | £7,249 | £7,642 | £8,045 | £8,549 | £38,519 |
| Change In Property Value | £5,100 | £5,202 | £10,612 | £13,796 | £14,485 | £49,195 |
| Net Return | £12,134 | £12,451 | £18,254 | £21,840 | £23,035 | £87,714 |
| Return From Rental Income (%) | 9% | 9% | 10% | 10% | 11% | 50% |
| Total Net Return (%) | 16% | 16% | 23% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change