Terraced
BA12
1 bed
1 bath
Castle Street, Mere, Warminster BA12
South West, England · BA12
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£30,136
↗ 56%After 5 Years
Change In Property Value
£33,761
↗ 19%After 5 Years
Return On Investment
119%
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 | £15,864 | £16,102 | £16,505 | £16,917 | £17,425 | £82,812 |
| Total Expenses | £9,030 | £9,065 | £9,116 | £9,168 | £9,229 | £45,608 |
| Profit Before Tax | £6,834 | £7,037 | £7,389 | £7,749 | £8,195 | £37,205 |
| Profit After Tax | £5,536 | £5,700 | £5,985 | £6,277 | £6,638 | £30,136 |
| Change In Property Value | £3,500 | £3,570 | £7,283 | £9,468 | £9,941 | £33,761 |
| Net Return | £9,036 | £9,270 | £13,268 | £15,744 | £16,579 | £63,897 |
| Return From Rental Income (%) | 10% | 11% | 11% | 12% | 12% | 56% |
| Total Net Return (%) | 17% | 17% | 25% | 29% | 31% | 119% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change