Terraced
SN1
2 beds
1 bath
Taunton Street, Railway Village, Town Centre, Swindon SN1
South West, England · SN1
View property listing
Initial Investment
£60,700First YearProfit From Rental Income
£11,812
↗ 19%After 5 Years
Change In Property Value
£41,883
↗ 21%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,548 | £10,706 | £10,867 | £11,138 | £11,417 | £54,676 |
| Total Expenses | £7,958 | £7,986 | £8,012 | £8,050 | £8,088 | £40,094 |
| Profit Before Tax | £2,590 | £2,720 | £2,855 | £3,089 | £3,329 | £14,582 |
| Profit After Tax | £2,098 | £2,203 | £2,312 | £2,502 | £2,696 | £11,812 |
| Change In Property Value | £3,980 | £8,119 | £10,555 | £11,083 | £8,146 | £41,883 |
| Net Return | £6,078 | £10,323 | £12,867 | £13,584 | £10,842 | £53,694 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 10% | 17% | 21% | 22% | 18% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change