Detached SP4 3 beds 0 baths

Amesbury Road, Old Sarum, Salisbury SP4

South East, England · SP4

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£42,617

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£93,593

↗ 17%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	£30,804	£31,266	£31,735	£32,528	£33,342	£159,675
Total Expenses	£21,277	£21,335	£21,393	£21,482	£21,574	£107,061
Profit Before Tax	£9,527	£9,931	£10,343	£11,046	£11,767	£52,614
Profit After Tax	£7,717	£8,044	£8,377	£8,947	£9,532	£42,617
Change In Property Value	£5,500	£16,665	£22,887	£26,777	£21,764	£93,593
Net Return	£13,217	£24,709	£31,264	£35,725	£31,296	£136,210
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	7%	14%	17%	20%	17%	75%

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