Flat
TA8
2 beds
1 bath
Berrow Road, Burnham-On-Sea TA8
South West, England · TA8
View property listing
Initial Investment
£62,500First YearProfit From Rental Income
£1,527
↗ 2%After 5 Years
Change In Property Value
£39,549
↗ 19%After 5 Years
Return On Investment
66%
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 | £11,280 | £11,449 | £11,735 | £12,029 | £12,390 | £58,883 |
| Total Expenses | £11,261 | £11,324 | £11,396 | £11,469 | £11,548 | £56,998 |
| Profit Before Tax | £19 | £125 | £340 | £560 | £842 | £1,885 |
| Profit After Tax | £15 | £101 | £275 | £453 | £682 | £1,527 |
| Change In Property Value | £4,100 | £4,182 | £8,531 | £11,091 | £11,645 | £39,549 |
| Net Return | £4,115 | £4,283 | £8,806 | £11,544 | £12,327 | £41,076 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 20% | 66% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change