Flat TA5 2 beds 1 bath

High Street, Stogursey, Bridgwater, Somerset TA5

South West, England · TA5

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£1,274

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£38,585

↗ 19%After 5 Years

Return On Investment

65%

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	£11,004	£11,169	£11,448	£11,734	£12,087	£57,442
Total Expenses	£11,035	£11,098	£11,169	£11,241	£11,319	£55,863
Profit Before Tax	£-31	£71	£279	£493	£767	£1,580
Profit After Tax	£-31	£58	£226	£400	£622	£1,274
Change In Property Value	£4,000	£4,080	£8,323	£10,820	£11,361	£38,585
Net Return	£3,969	£4,138	£8,550	£11,220	£11,983	£39,858
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	7%	7%	14%	18%	20%	65%

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