Flat
SN8
3 beds
2 baths
High Street, Burbage SN8
South West, England · SN8
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£13,085
↗ 7%After 5 Years
Change In Property Value
£115,754
↗ 19%After 5 Years
Return On Investment
65%
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 | £30,996 | £31,461 | £32,247 | £33,054 | £34,045 | £161,803 |
| Total Expenses | £28,905 | £28,997 | £29,119 | £29,243 | £29,385 | £145,649 |
| Profit Before Tax | £2,091 | £2,464 | £3,129 | £3,810 | £4,660 | £16,155 |
| Profit After Tax | £1,694 | £1,996 | £2,534 | £3,086 | £3,775 | £13,085 |
| Change In Property Value | £12,000 | £12,240 | £24,970 | £32,460 | £34,084 | £115,754 |
| Net Return | £13,694 | £14,236 | £27,504 | £35,547 | £37,858 | £128,839 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 19% | 65% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change