Flat
SN6
2 beds
1 bath
Stallpits Road, Shrivenham, Oxfordshire SN6
South West, England · SN6
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£4,305
↗ 6%After 5 Years
Change In Property Value
£52,616
↗ 21%After 5 Years
Return On Investment
75%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,000 | £12,180 | £12,363 | £12,672 | £12,989 | £62,203 |
| Total Expenses | £11,244 | £11,312 | £11,371 | £11,444 | £11,518 | £56,888 |
| Profit Before Tax | £756 | £868 | £992 | £1,228 | £1,470 | £5,315 |
| Profit After Tax | £613 | £703 | £803 | £995 | £1,191 | £4,305 |
| Change In Property Value | £5,000 | £10,200 | £13,260 | £13,923 | £10,233 | £52,616 |
| Net Return | £5,613 | £10,903 | £14,063 | £14,918 | £11,424 | £56,921 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 7% | 14% | 19% | 20% | 15% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change