Flat
SN13
2 beds
1 bath
Paul Street, Corsham, Wiltshire SN13
Initial Investment
£125,550First YearProfit From Rental Income
£37,842
↗ 30%After 5 Years
Change In Property Value
£49,651
↗ 20%After 5 Years
Return On Investment
70%
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 | £22,656 | £23,109 | £23,687 | £24,279 | £24,886 | £118,617 |
| Total Expenses | £14,184 | £14,276 | £14,376 | £14,479 | £14,583 | £71,899 |
| Profit Before Tax | £8,472 | £8,833 | £9,310 | £9,800 | £10,303 | £46,718 |
| Profit After Tax | £6,862 | £7,155 | £7,541 | £7,938 | £8,346 | £37,842 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £15,622 | £49,651 |
| Net Return | £11,862 | £12,255 | £17,945 | £21,463 | £23,967 | £87,493 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 9% | 10% | 14% | 17% | 19% | 70% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change