Flat
SP7
2 beds
1 bath
Gold Hill, Shaftesbury SP7
Initial Investment
£194,799First YearProfit From Rental Income
£56,353
↗ 29%After 5 Years
Change In Property Value
£69,511
↗ 20%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 | £31,716 | £32,350 | £33,159 | £33,988 | £34,838 | £166,051 |
| Total Expenses | £19,058 | £19,167 | £19,291 | £19,418 | £19,546 | £96,480 |
| Profit Before Tax | £12,658 | £13,183 | £13,868 | £14,570 | £15,292 | £69,572 |
| Profit After Tax | £10,253 | £10,678 | £11,233 | £11,802 | £12,387 | £56,353 |
| Change In Property Value | £7,000 | £7,140 | £14,566 | £18,935 | £21,870 | £69,511 |
| Net Return | £17,253 | £17,818 | £25,799 | £30,737 | £34,257 | £125,864 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 9% | 9% | 13% | 16% | 18% | 65% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change