Terraced BA12 1 bed 1 bath

Castle Street, Mere, Warminster BA12

South West, England · BA12

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£3,741

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£33,761

↗ 19%After 5 Years

Return On Investment

70%

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	£8,928	£9,062	£9,288	£9,521	£9,806	£46,605
Total Expenses	£8,336	£8,361	£8,394	£8,428	£8,468	£41,987
Profit Before Tax	£592	£701	£894	£1,092	£1,339	£4,618
Profit After Tax	£480	£568	£724	£885	£1,084	£3,741
Change In Property Value	£3,500	£3,570	£7,283	£9,468	£9,941	£33,761
Net Return	£3,980	£4,138	£8,007	£10,352	£11,025	£37,502
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	7%	8%	15%	19%	21%	70%

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