Semi Detached
TA20
2 beds
1 bath
High St, Chard TA20
South West, England · TA20
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£3,056
↗ 6%After 5 Years
Change In Property Value
£33,761
↗ 19%After 5 Years
Return On Investment
69%
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 | £8,748 | £8,879 | £9,101 | £9,329 | £9,609 | £45,666 |
| Total Expenses | £8,318 | £8,343 | £8,375 | £8,409 | £8,448 | £41,893 |
| Profit Before Tax | £430 | £537 | £726 | £920 | £1,161 | £3,773 |
| Profit After Tax | £348 | £435 | £588 | £745 | £940 | £3,056 |
| Change In Property Value | £3,500 | £3,570 | £7,283 | £9,468 | £9,941 | £33,761 |
| Net Return | £3,848 | £4,005 | £7,871 | £10,212 | £10,881 | £36,817 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 7% | 7% | 15% | 19% | 20% | 69% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change