Flat
SP9
2 beds
1 bath
Station Road, Tidworth SP9
Initial Investment
£145,950First YearProfit From Rental Income
£64,257
↗ 44%After 5 Years
Change In Property Value
£55,609
↗ 20%After 5 Years
Return On Investment
82%
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 | £30,840 | £31,457 | £32,243 | £33,049 | £33,876 | £161,465 |
| Total Expenses | £16,193 | £16,301 | £16,422 | £16,547 | £16,672 | £82,135 |
| Profit Before Tax | £14,647 | £15,156 | £15,821 | £16,503 | £17,203 | £79,330 |
| Profit After Tax | £11,864 | £12,276 | £12,815 | £13,367 | £13,935 | £64,257 |
| Change In Property Value | £5,600 | £5,712 | £11,652 | £15,148 | £17,496 | £55,609 |
| Net Return | £17,464 | £17,988 | £24,467 | £28,515 | £31,431 | £119,866 |
| Return From Rental Income (%) | 8% | 8% | 9% | 9% | 10% | 44% |
| Total Net Return (%) | 12% | 12% | 17% | 20% | 22% | 82% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change