Terraced TA24 2 beds 1 bath

Chapel Row, Dunster, Minehead TA24

South West, England · TA24

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£9,181

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£53,054

↗ 19%After 5 Years

Return On Investment

73%

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	£14,580	£14,799	£15,169	£15,548	£16,014	£76,110
Total Expenses	£12,869	£12,902	£12,950	£12,999	£13,056	£64,775
Profit Before Tax	£1,711	£1,897	£2,219	£2,549	£2,958	£11,335
Profit After Tax	£1,386	£1,536	£1,797	£2,065	£2,396	£9,181
Change In Property Value	£5,500	£5,610	£11,444	£14,878	£15,622	£53,054
Net Return	£6,886	£7,146	£13,242	£16,943	£18,018	£62,235
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	8%	8%	16%	20%	21%	73%

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