Flat TA3 6 beds 4 baths

Stoke St. Gregory, Taunton TA3

South West, England · TA3

Initial Investment

First Year

£322,250First Year

Profit From Rental Income

After 5 Years

£37,720

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£183,277

↗ 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	£52,248	£53,032	£54,358	£55,716	£57,388	£272,742
Total Expenses	£44,916	£45,040	£45,216	£45,396	£45,606	£226,174
Profit Before Tax	£7,332	£7,991	£9,142	£10,321	£11,782	£46,568
Profit After Tax	£5,939	£6,473	£7,405	£8,360	£9,544	£37,720
Change In Property Value	£19,000	£19,380	£39,535	£51,396	£53,966	£183,277
Net Return	£24,939	£25,853	£46,940	£59,756	£63,509	£220,997
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
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