Terraced
BA12
2 beds
1 bath
Portway, Warminster BA12
South West, England · BA12
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£2,872
↗ 6%After 5 Years
Change In Property Value
£28,938
↗ 19%After 5 Years
Return On Investment
69%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,644 | £7,759 | £7,953 | £8,151 | £8,396 | £39,903 |
| Total Expenses | £7,216 | £7,239 | £7,269 | £7,300 | £7,335 | £36,357 |
| Profit Before Tax | £428 | £520 | £684 | £852 | £1,061 | £3,545 |
| Profit After Tax | £347 | £421 | £554 | £690 | £860 | £2,872 |
| Change In Property Value | £3,000 | £3,060 | £6,242 | £8,115 | £8,521 | £28,938 |
| Net Return | £3,347 | £3,481 | £6,796 | £8,805 | £9,381 | £31,810 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 7% | 8% | 15% | 19% | 20% | 69% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change