Flat
SN8
2 beds
1 bath
Dyers Yard, Ramsbury, Marlborough, Wiltshire SN8
South West, England · SN8
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£74,451
↗ 51%After 5 Years
Change In Property Value
£86,815
↗ 19%After 5 Years
Return On Investment
110%
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 | £40,788 | £41,400 | £42,435 | £43,496 | £44,801 | £212,919 |
| Total Expenses | £23,933 | £24,040 | £24,186 | £24,336 | £24,509 | £121,004 |
| Profit Before Tax | £16,855 | £17,360 | £18,249 | £19,160 | £20,291 | £91,915 |
| Profit After Tax | £13,653 | £14,062 | £14,781 | £15,519 | £16,436 | £74,451 |
| Change In Property Value | £9,000 | £9,180 | £18,727 | £24,345 | £25,563 | £86,815 |
| Net Return | £22,653 | £23,242 | £33,509 | £39,865 | £41,999 | £161,266 |
| Return From Rental Income (%) | 9% | 10% | 10% | 11% | 11% | 51% |
| Total Net Return (%) | 16% | 16% | 23% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change