Terraced BA12 1 bed 1 bath

Castle Street, Mere, Warminster BA12

South West, England · BA12

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£9,118

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£37,884

↗ 21%After 5 Years

Return On Investment

85%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,180	£9,318	£9,457	£9,694	£9,936	£47,585
Total Expenses	£7,210	£7,236	£7,260	£7,294	£7,329	£36,328
Profit Before Tax	£1,971	£2,082	£2,197	£2,400	£2,607	£11,257
Profit After Tax	£1,596	£1,686	£1,780	£1,944	£2,112	£9,118
Change In Property Value	£3,600	£7,344	£9,547	£10,025	£7,368	£37,884
Net Return	£5,196	£9,030	£11,327	£11,968	£9,480	£47,002
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	9%	16%	21%	22%	17%	85%

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