Terraced
SN8
2 beds
1 bath
Five Alls Court, Marlborough SN8
South West, England · SN8
View property listing
Initial Investment
£86,150First YearProfit From Rental Income
£18,482
↗ 21%After 5 Years
Change In Property Value
£58,720
↗ 21%After 5 Years
Return On Investment
90%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,072 | £15,298 | £15,528 | £15,916 | £16,314 | £78,127 |
| Total Expenses | £10,984 | £11,019 | £11,052 | £11,102 | £11,152 | £55,309 |
| Profit Before Tax | £4,088 | £4,279 | £4,475 | £4,814 | £5,162 | £22,818 |
| Profit After Tax | £3,311 | £3,466 | £3,625 | £3,899 | £4,181 | £18,482 |
| Change In Property Value | £5,580 | £11,383 | £14,798 | £15,538 | £11,420 | £58,720 |
| Net Return | £8,891 | £14,849 | £18,423 | £19,438 | £15,601 | £77,202 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 10% | 17% | 21% | 23% | 18% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change