Semi Detached TA10 3 beds 1 bath

East Street, Drayton, Nr. Langport, Somerset TA10

South West, England · TA10

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£14,626

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£86,815

↗ 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	£23,400	£23,751	£24,345	£24,953	£25,702	£122,151
Total Expenses	£20,694	£20,740	£20,810	£20,882	£20,968	£104,095
Profit Before Tax	£2,706	£3,011	£3,534	£4,071	£4,734	£18,056
Profit After Tax	£2,192	£2,439	£2,863	£3,298	£3,835	£14,626
Change In Property Value	£9,000	£9,180	£18,727	£24,345	£25,563	£86,815
Net Return	£11,192	£11,619	£21,590	£27,643	£29,397	£101,441
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	8%	8%	15%	19%	20%	69%

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