Detached
BA13
1 bed
1 bath
Whitecroft, Dilton Marsh BA13
South West, England · BA13
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£8,137
↗ 15%After 5 Years
Change In Property Value
£36,831
↗ 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 | £8,748 | £8,879 | £9,012 | £9,238 | £9,469 | £45,346 |
| Total Expenses | £7,005 | £7,031 | £7,055 | £7,088 | £7,121 | £35,300 |
| Profit Before Tax | £1,743 | £1,848 | £1,958 | £2,150 | £2,347 | £10,046 |
| Profit After Tax | £1,411 | £1,497 | £1,586 | £1,742 | £1,901 | £8,137 |
| Change In Property Value | £3,500 | £7,140 | £9,282 | £9,746 | £7,163 | £36,831 |
| Net Return | £4,911 | £8,637 | £10,868 | £11,488 | £9,065 | £44,969 |
| 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