Semi Detached
BA11
2 beds
1 bath
Christchurch St East, Frome BA11
South West, England · BA11
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£7,928
↗ 11%After 5 Years
Change In Property Value
£47,266
↗ 19%After 5 Years
Return On Investment
74%
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 | £12,984 | £13,179 | £13,508 | £13,846 | £14,261 | £67,778 |
| Total Expenses | £11,519 | £11,550 | £11,593 | £11,638 | £11,690 | £57,991 |
| Profit Before Tax | £1,465 | £1,629 | £1,915 | £2,208 | £2,571 | £9,788 |
| Profit After Tax | £1,187 | £1,319 | £1,551 | £1,788 | £2,082 | £7,928 |
| Change In Property Value | £4,900 | £4,998 | £10,196 | £13,255 | £13,917 | £47,266 |
| Net Return | £6,087 | £6,317 | £11,747 | £15,043 | £16,000 | £55,194 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 8% | 8% | 16% | 20% | 21% | 74% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change