Semi Detached
BA12
2 beds
1 bath
Pound Street, Warminster BA12
South West, England · BA12
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£6,622
↗ 15%After 5 Years
Change In Property Value
£29,465
↗ 21%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,140 | £7,247 | £7,356 | £7,540 | £7,728 | £37,011 |
| Total Expenses | £5,719 | £5,742 | £5,763 | £5,792 | £5,821 | £28,836 |
| Profit Before Tax | £1,422 | £1,505 | £1,593 | £1,748 | £1,907 | £8,175 |
| Profit After Tax | £1,151 | £1,219 | £1,290 | £1,416 | £1,545 | £6,622 |
| Change In Property Value | £2,800 | £5,712 | £7,426 | £7,797 | £5,731 | £29,465 |
| Net Return | £3,951 | £6,931 | £8,716 | £9,213 | £7,275 | £36,087 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 9% | 16% | 20% | 21% | 17% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change