Detached SN8 3 beds 2 baths

High Street, Burbage, Marlborough, Wiltshire SN8

South West, England · SN8

Initial Investment

First Year

£228,250First Year

Profit From Rental Income

After 5 Years

£58,763

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£144,169

↗ 21%After 5 Years

Return On Investment

89%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£39,732	£40,328	£40,933	£41,956	£43,005	£205,954
Total Expenses	£26,513	£26,585	£26,656	£26,769	£26,884	£133,407
Profit Before Tax	£13,219	£13,743	£14,277	£15,188	£16,121	£72,547
Profit After Tax	£10,707	£11,132	£11,564	£12,302	£13,058	£58,763
Change In Property Value	£13,700	£27,948	£36,332	£38,149	£28,040	£144,169
Net Return	£24,407	£39,080	£47,897	£50,451	£41,097	£202,932
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	11%	17%	21%	22%	18%	89%

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