Detached BA3 2 beds 1 bath

Tyning Cottages, Holcombe Hill, Radstock BA3

South West, England · BA3

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£4,831

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£45,337

↗ 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	£11,748	£11,924	£12,222	£12,528	£12,904	£61,326
Total Expenses	£10,998	£11,028	£11,068	£11,110	£11,158	£55,362
Profit Before Tax	£750	£897	£1,154	£1,418	£1,746	£5,965
Profit After Tax	£607	£726	£935	£1,149	£1,414	£4,831
Change In Property Value	£4,700	£4,794	£9,780	£12,714	£13,349	£45,337
Net Return	£5,307	£5,520	£10,715	£13,862	£14,764	£50,168
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