Flat
TA20
1 bed
1 bath
Furnham Road, Chard - No Onward Chain TA20
South West, England · TA20
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£18,246
↗ 41%After 5 Years
Change In Property Value
£27,974
↗ 19%After 5 Years
Return On Investment
104%
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 | £13,140 | £13,337 | £13,671 | £14,012 | £14,433 | £68,593 |
| Total Expenses | £9,067 | £9,133 | £9,209 | £9,287 | £9,372 | £46,067 |
| Profit Before Tax | £4,073 | £4,205 | £4,462 | £4,725 | £5,061 | £22,526 |
| Profit After Tax | £3,299 | £3,406 | £3,614 | £3,828 | £4,099 | £18,246 |
| Change In Property Value | £2,900 | £2,958 | £6,034 | £7,845 | £8,237 | £27,974 |
| Net Return | £6,199 | £6,364 | £9,648 | £11,672 | £12,336 | £46,220 |
| Return From Rental Income (%) | 7% | 8% | 8% | 9% | 9% | 41% |
| Total Net Return (%) | 14% | 14% | 22% | 26% | 28% | 104% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change