Terraced TA19 2 beds 2 baths

The Nook, Seavington, Ilminster TA19

South West, England · TA19

Initial Investment

First Year

£77,750First Year

Profit From Rental Income

After 5 Years

£10,294

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£49,195

↗ 19%After 5 Years

Return On Investment

77%

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	£14,028	£14,238	£14,594	£14,959	£15,408	£73,228
Total Expenses	£12,020	£12,052	£12,099	£12,146	£12,202	£60,519
Profit Before Tax	£2,008	£2,186	£2,496	£2,813	£3,206	£12,709
Profit After Tax	£1,627	£1,771	£2,021	£2,279	£2,597	£10,294
Change In Property Value	£5,100	£5,202	£10,612	£13,796	£14,485	£49,195
Net Return	£6,727	£6,973	£12,633	£16,074	£17,083	£59,489
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	9%	9%	16%	21%	22%	77%

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