Flat TA24 2 beds 1 bath

Chapel Row, Dunster, Minehead TA24

South West, England · TA24

Initial Investment

First Year

£93,497First Year

Profit From Rental Income

After 5 Years

£46,815

↗ 50%After 5 Years

Change In Property Value

After 5 Years

£57,876

↗ 19%After 5 Years

Return On Investment

112%

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	£27,192	£27,600	£28,290	£28,997	£29,867	£141,946
Total Expenses	£16,622	£16,708	£16,820	£16,935	£17,064	£84,149
Profit Before Tax	£10,570	£10,892	£11,470	£12,062	£12,803	£57,797
Profit After Tax	£8,562	£8,822	£9,290	£9,770	£10,370	£46,815
Change In Property Value	£6,000	£6,120	£12,485	£16,230	£17,041	£57,876
Net Return	£14,562	£14,942	£21,775	£26,000	£27,412	£104,691
Return From Rental Income (%)	9%	9%	10%	10%	11%	50%
Total Net Return (%)	16%	16%	23%	28%	29%	112%

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