Semi Detached
SN5
3 beds
1 bath
High Street, Purton, Swindon, Wiltshire SN5
South West, England · SN5
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£14,016
↗ 17%After 5 Years
Change In Property Value
£57,878
↗ 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 | £13,752 | £13,958 | £14,168 | £14,522 | £14,885 | £71,285 |
| Total Expenses | £10,723 | £10,756 | £10,788 | £10,834 | £10,880 | £53,981 |
| Profit Before Tax | £3,029 | £3,202 | £3,380 | £3,688 | £4,004 | £17,303 |
| Profit After Tax | £2,453 | £2,593 | £2,738 | £2,988 | £3,244 | £14,016 |
| Change In Property Value | £5,500 | £11,220 | £14,586 | £15,315 | £11,257 | £57,878 |
| Net Return | £7,953 | £13,813 | £17,324 | £18,303 | £14,500 | £71,894 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| 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