Flat
TA6
2 beds
1 bath
Crowpill Lane, Bridgwater TA6
South West, England · TA6
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£20,110
↗ 42%After 5 Years
Change In Property Value
£29,903
↗ 19%After 5 Years
Return On Investment
105%
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 | £14,052 | £14,263 | £14,619 | £14,985 | £15,434 | £73,353 |
| Total Expenses | £9,555 | £9,622 | £9,701 | £9,781 | £9,869 | £48,527 |
| Profit Before Tax | £4,497 | £4,641 | £4,919 | £5,204 | £5,566 | £24,827 |
| Profit After Tax | £3,643 | £3,759 | £3,984 | £4,215 | £4,508 | £20,110 |
| Change In Property Value | £3,100 | £3,162 | £6,450 | £8,386 | £8,805 | £29,903 |
| Net Return | £6,743 | £6,921 | £10,435 | £12,601 | £13,313 | £50,013 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 42% |
| Total Net Return (%) | 14% | 15% | 22% | 27% | 28% | 105% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change