Flat TA24 1 bed 1 bath

Brook Street, Timberscombe, Minehead, Somerset TA24

South West, England · TA24

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£21,928

↗ 43%After 5 Years

Change In Property Value

After 5 Years

£31,832

↗ 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	£14,952	£15,176	£15,556	£15,945	£16,423	£78,051
Total Expenses	£10,042	£10,110	£10,191	£10,274	£10,364	£50,980
Profit Before Tax	£4,910	£5,066	£5,365	£5,671	£6,059	£27,071
Profit After Tax	£3,977	£4,104	£4,345	£4,593	£4,908	£21,928
Change In Property Value	£3,300	£3,366	£6,867	£8,927	£9,373	£31,832
Net Return	£7,277	£7,470	£11,212	£13,520	£14,281	£53,760
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