Flat SN5 2 beds 1 bath

Bellver, Toothill, Swindon SN5

South West, England · SN5

Initial Investment

First Year

£45,250First Year

Profit From Rental Income

After 5 Years

£173

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£31,044

↗ 21%After 5 Years

Return On Investment

69%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,380	£7,491	£7,603	£7,793	£7,988	£38,255
Total Expenses	£7,484	£7,545	£7,597	£7,658	£7,720	£38,004
Profit Before Tax	£-104	£-54	£6	£135	£268	£251
Profit After Tax	£-104	£-54	£5	£109	£217	£173
Change In Property Value	£2,950	£6,018	£7,823	£8,215	£6,038	£31,044
Net Return	£2,846	£5,964	£7,828	£8,324	£6,255	£31,217
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	6%	13%	17%	18%	14%	69%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change