Terraced
SN8
2 beds
2 baths
The Butts, Aldbourne SN8
South West, England · SN8
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£32,937
↗ 21%After 5 Years
Change In Property Value
£99,971
↗ 21%After 5 Years
Return On Investment
86%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,656 | £26,041 | £26,431 | £27,092 | £27,770 | £132,990 |
| Total Expenses | £18,349 | £18,400 | £18,449 | £18,526 | £18,604 | £92,327 |
| Profit Before Tax | £7,307 | £7,641 | £7,982 | £8,567 | £9,166 | £40,663 |
| Profit After Tax | £5,919 | £6,189 | £6,466 | £6,939 | £7,424 | £32,937 |
| Change In Property Value | £9,500 | £19,380 | £25,194 | £26,454 | £19,443 | £99,971 |
| Net Return | £15,419 | £25,569 | £31,660 | £33,393 | £26,868 | £132,908 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 10% | 17% | 20% | 22% | 17% | 86% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change