Flat SN8 2 beds 2 baths

The Butts, Aldbourne SN8

South West, England · SN8

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£69,837

↗ 51%After 5 Years

Change In Property Value

After 5 Years

£81,992

↗ 19%After 5 Years

Return On Investment

111%

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	£38,520	£39,098	£40,075	£41,077	£42,309	£201,080
Total Expenses	£22,714	£22,818	£22,958	£23,102	£23,268	£114,861
Profit Before Tax	£15,806	£16,280	£17,117	£17,975	£19,041	£86,219
Profit After Tax	£12,803	£13,187	£13,865	£14,560	£15,423	£69,837
Change In Property Value	£8,500	£8,670	£17,687	£22,993	£24,142	£81,992
Net Return	£21,303	£21,857	£31,551	£37,552	£39,566	£151,830
Return From Rental Income (%)	9%	10%	10%	11%	11%	51%
Total Net Return (%)	16%	16%	23%	27%	29%	111%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change