Detached BA4 2 beds 1 bath

Garston Street, Shepton Mallet BA4

South West, England · BA4

Initial Investment

First Year

£81,250First Year

Profit From Rental Income

After 5 Years

£6,724

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£51,124

↗ 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	£13,512	£13,715	£14,058	£14,409	£14,841	£70,534
Total Expenses	£12,365	£12,397	£12,442	£12,488	£12,542	£62,234
Profit Before Tax	£1,147	£1,318	£1,616	£1,921	£2,299	£8,301
Profit After Tax	£929	£1,067	£1,309	£1,556	£1,863	£6,724
Change In Property Value	£5,300	£5,406	£11,028	£14,337	£15,054	£51,124
Net Return	£6,229	£6,473	£12,337	£15,893	£16,916	£57,848
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	8%	8%	15%	20%	21%	71%

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