Semi Detached
BA12
2 beds
1 bath
High Street, Warminster BA12
South West, England · BA12
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£8,171
↗ 16%After 5 Years
Change In Property Value
£34,727
↗ 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 | £8,412 | £8,538 | £8,666 | £8,883 | £9,105 | £43,604 |
| Total Expenses | £6,650 | £6,675 | £6,698 | £6,730 | £6,763 | £33,517 |
| Profit Before Tax | £1,762 | £1,863 | £1,968 | £2,153 | £2,342 | £10,087 |
| Profit After Tax | £1,427 | £1,509 | £1,594 | £1,744 | £1,897 | £8,171 |
| Change In Property Value | £3,300 | £6,732 | £8,752 | £9,189 | £6,754 | £34,727 |
| Net Return | £4,727 | £8,241 | £10,346 | £10,933 | £8,651 | £42,897 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 9% | 16% | 20% | 22% | 17% | 85% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change