Terraced
TA9
3 beds
1 bath
Victoria Place, Highbridge TA9
South West, England · TA9
View property listing
Initial Investment
£54,998First YearProfit From Rental Income
£7,322
↗ 13%After 5 Years
Change In Property Value
£34,725
↗ 19%After 5 Years
Return On Investment
76%
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 | £10,080 | £10,231 | £10,487 | £10,749 | £11,072 | £52,619 |
| Total Expenses | £8,649 | £8,676 | £8,712 | £8,749 | £8,792 | £43,579 |
| Profit Before Tax | £1,431 | £1,555 | £1,775 | £2,000 | £2,279 | £9,040 |
| Profit After Tax | £1,159 | £1,260 | £1,438 | £1,620 | £1,846 | £7,322 |
| Change In Property Value | £3,600 | £3,672 | £7,491 | £9,738 | £10,225 | £34,725 |
| Net Return | £4,759 | £4,932 | £8,928 | £11,358 | £12,071 | £42,047 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 22% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change