Terraced BA3 2 beds 1 bath

Radstock Road, Midsomer Norton, Radstock, Somerset BA3

South West, England · BA3

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£5,142

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£47,266

↗ 19%After 5 Years

Return On Investment

70%

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	£12,252	£12,436	£12,747	£13,065	£13,457	£63,957
Total Expenses	£11,446	£11,475	£11,517	£11,560	£11,610	£57,608
Profit Before Tax	£806	£960	£1,229	£1,505	£1,847	£6,349
Profit After Tax	£653	£778	£996	£1,219	£1,496	£5,142
Change In Property Value	£4,900	£4,998	£10,196	£13,255	£13,917	£47,266
Net Return	£5,553	£5,776	£11,192	£14,474	£15,414	£52,408
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	7%	8%	15%	19%	21%	70%

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