Detached SN9 3 beds 2 baths

Raffin Lane, Pewsey SN9

South West, England · SN9

Initial Investment

First Year

£198,150First Year

Profit From Rental Income

After 5 Years

£46,571

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£126,069

↗ 21%After 5 Years

Return On Investment

87%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,540	£34,043	£34,554	£35,418	£36,303	£173,857
Total Expenses	£23,127	£23,190	£23,251	£23,348	£23,447	£116,362
Profit Before Tax	£10,413	£10,853	£11,303	£12,070	£12,856	£57,495
Profit After Tax	£8,435	£8,791	£9,155	£9,777	£10,413	£46,571
Change In Property Value	£11,980	£24,439	£31,771	£33,360	£24,519	£126,069
Net Return	£20,415	£33,231	£40,926	£43,136	£34,933	£172,640
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	10%	17%	21%	22%	18%	87%

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