Terraced BA12 1 bed 1 bath

High Street, Warminster BA12

South West, England · BA12

Initial Investment

First Year

£35,500First Year

Profit From Rental Income

After 5 Years

£5,073

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£24,204

↗ 21%After 5 Years

Return On Investment

82%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,868	£5,956	£6,045	£6,196	£6,351	£30,417
Total Expenses	£4,787	£4,808	£4,827	£4,853	£4,879	£24,155
Profit Before Tax	£1,081	£1,148	£1,218	£1,344	£1,472	£6,263
Profit After Tax	£876	£930	£987	£1,088	£1,193	£5,073
Change In Property Value	£2,300	£4,692	£6,100	£6,405	£4,707	£24,204
Net Return	£3,176	£5,622	£7,086	£7,493	£5,900	£29,276
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	9%	16%	20%	21%	17%	82%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change