Detached
TA20
4 beds
2 baths
Winsham, Chard, Somerset TA20
South West, England · TA20
View property listing
Initial Investment
£382,250First YearProfit From Rental Income
£63,938
↗ 17%After 5 Years
Change In Property Value
£212,215
↗ 19%After 5 Years
Return On Investment
72%
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 | £63,804 | £64,761 | £66,380 | £68,040 | £70,081 | £333,066 |
| Total Expenses | £50,523 | £50,630 | £50,803 | £50,980 | £51,194 | £254,130 |
| Profit Before Tax | £13,281 | £14,131 | £15,577 | £17,060 | £18,886 | £78,936 |
| Profit After Tax | £10,758 | £11,446 | £12,618 | £13,819 | £15,298 | £63,938 |
| Change In Property Value | £22,000 | £22,440 | £45,778 | £59,511 | £62,486 | £212,215 |
| Net Return | £32,758 | £33,886 | £58,395 | £73,329 | £77,784 | £276,153 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 9% | 9% | 15% | 19% | 20% | 72% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change