Semi Detached TA5 2 beds 1 bath

3 Quantock Lane, Aley, Over Stowey, Bridgwater TA5

South West, England · TA5

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£6,296

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£54,983

↗ 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	£14,244	£14,458	£14,819	£15,190	£15,645	£74,356
Total Expenses	£13,232	£13,265	£13,312	£13,360	£13,416	£66,583
Profit Before Tax	£1,012	£1,193	£1,508	£1,830	£2,229	£7,772
Profit After Tax	£820	£966	£1,221	£1,482	£1,806	£6,296
Change In Property Value	£5,700	£5,814	£11,861	£15,419	£16,190	£54,983
Net Return	£6,520	£6,780	£13,082	£16,901	£17,996	£61,279
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	7%	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