Flat
SN8
3 beds
2 baths
High Street, Burbage, Marlborough, Wiltshire SN8
South West, England · SN8
View property listing
Initial Investment
£228,250First YearProfit From Rental Income
£168,573
↗ 74%After 5 Years
Change In Property Value
£132,152
↗ 19%After 5 Years
Return On Investment
132%
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 | £75,444 | £76,576 | £78,490 | £80,452 | £82,866 | £393,828 |
| Total Expenses | £36,722 | £36,881 | £37,115 | £37,355 | £37,639 | £185,713 |
| Profit Before Tax | £38,722 | £39,695 | £41,375 | £43,097 | £45,226 | £208,115 |
| Profit After Tax | £31,365 | £32,153 | £33,514 | £34,908 | £36,633 | £168,573 |
| Change In Property Value | £13,700 | £13,974 | £28,507 | £37,059 | £38,912 | £132,152 |
| Net Return | £45,065 | £46,127 | £62,020 | £71,968 | £75,545 | £300,725 |
| Return From Rental Income (%) | 14% | 14% | 15% | 15% | 16% | 74% |
| Total Net Return (%) | 20% | 20% | 27% | 32% | 33% | 132% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change