Terraced
BA12
2 beds
1 bath
Portway, Warminster BA12
South West, England · BA12
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£7,223
↗ 16%After 5 Years
Change In Property Value
£31,570
↗ 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 | £7,644 | £7,759 | £7,875 | £8,072 | £8,274 | £39,623 |
| Total Expenses | £6,091 | £6,115 | £6,137 | £6,167 | £6,197 | £30,706 |
| Profit Before Tax | £1,553 | £1,644 | £1,739 | £1,905 | £2,076 | £8,917 |
| Profit After Tax | £1,258 | £1,332 | £1,408 | £1,543 | £1,682 | £7,223 |
| Change In Property Value | £3,000 | £6,120 | £7,956 | £8,354 | £6,140 | £31,570 |
| Net Return | £4,258 | £7,452 | £9,364 | £9,897 | £7,822 | £38,793 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 9% | 16% | 20% | 22% | 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