Flat SN5 1 bed 1 bath

Reids Piece, Purton, Swindon SN5

South West, England · SN5

Initial Investment

First Year

£28,000First Year

Profit From Rental Income

After 5 Years

£-3,935

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£18,942

↗ 21%After 5 Years

Return On Investment

54%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,500	£4,567	£4,636	£4,752	£4,871	£23,326
Total Expenses	£5,346	£5,403	£5,450	£5,504	£5,558	£27,261
Profit Before Tax	£-846	£-835	£-814	£-752	£-688	£-3,935
Profit After Tax	£-846	£-835	£-814	£-752	£-688	£-3,935
Change In Property Value	£1,800	£3,672	£4,774	£5,012	£3,684	£18,942
Net Return	£954	£2,837	£3,959	£4,260	£2,996	£15,007
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	3%	10%	14%	15%	11%	54%

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