Flat TA21 4 beds 2 baths

Golden Hill, Wellington TA21

South West, England · TA21

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£5,723

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£81,992

↗ 19%After 5 Years

Return On Investment

64%

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	£21,672	£21,997	£22,547	£23,111	£23,804	£113,131
Total Expenses	£21,029	£21,108	£21,206	£21,306	£21,418	£106,066
Profit Before Tax	£643	£889	£1,341	£1,805	£2,386	£7,065
Profit After Tax	£521	£720	£1,087	£1,462	£1,933	£5,723
Change In Property Value	£8,500	£8,670	£17,687	£22,993	£24,142	£81,992
Net Return	£9,021	£9,390	£18,773	£24,455	£26,075	£87,715
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	7%	7%	14%	18%	19%	64%

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