Terraced
BA11
2 beds
1 bath
Goose Street, Beckington BA11
South West, England · BA11
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£13,251
↗ 11%After 5 Years
Change In Property Value
£72,346
↗ 19%After 5 Years
Return On Investment
71%
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 | £19,872 | £20,170 | £20,674 | £21,191 | £21,827 | £103,735 |
| Total Expenses | £17,365 | £17,407 | £17,468 | £17,530 | £17,605 | £87,375 |
| Profit Before Tax | £2,507 | £2,763 | £3,207 | £3,661 | £4,222 | £16,360 |
| Profit After Tax | £2,030 | £2,238 | £2,597 | £2,965 | £3,420 | £13,251 |
| Change In Property Value | £7,500 | £7,650 | £15,606 | £20,288 | £21,302 | £72,346 |
| Net Return | £9,530 | £9,888 | £18,203 | £23,253 | £24,722 | £85,597 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 21% | 71% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change