Flat BS22 2 beds 1 bath

Spring Terrace, Milton, Weston-Super-Mare BS22

South West, England · BS22

Initial Investment

First Year

£77,750First Year

Profit From Rental Income

After 5 Years

£11,713

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£49,195

↗ 19%After 5 Years

Return On Investment

78%

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	£16,068	£16,309	£16,717	£17,135	£17,649	£83,877
Total Expenses	£13,724	£13,794	£13,878	£13,963	£14,057	£69,417
Profit Before Tax	£2,344	£2,515	£2,839	£3,171	£3,591	£14,461
Profit After Tax	£1,899	£2,037	£2,300	£2,569	£2,909	£11,713
Change In Property Value	£5,100	£5,202	£10,612	£13,796	£14,485	£49,195
Net Return	£6,999	£7,239	£12,912	£16,364	£17,394	£60,908
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	9%	9%	17%	21%	22%	78%

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