Flat
SP4
3 beds
2 baths
Upper Woodford, Salisbury SP4
South East, England · SP4
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£107,833
↗ 74%After 5 Years
Change In Property Value
£63,857
↗ 14%After 5 Years
Return On Investment
118%
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 | £49,560 | £50,303 | £51,561 | £52,850 | £54,436 | £258,710 |
| Total Expenses | £24,810 | £24,930 | £25,099 | £25,272 | £25,473 | £125,583 |
| Profit Before Tax | £24,750 | £25,373 | £26,462 | £27,578 | £28,963 | £133,127 |
| Profit After Tax | £20,048 | £20,552 | £21,434 | £22,339 | £23,460 | £107,833 |
| Change In Property Value | £4,500 | £4,545 | £13,771 | £18,913 | £22,128 | £63,857 |
| Net Return | £24,548 | £25,097 | £35,206 | £41,251 | £45,588 | £171,690 |
| Return From Rental Income (%) | 14% | 14% | 15% | 15% | 16% | 74% |
| Total Net Return (%) | 17% | 17% | 24% | 28% | 31% | 118% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change