Detached SN9 4 beds 3 baths

Wick Lane, Manningford Bruce SN9

South West, England · SN9

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£30,665

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£120,577

↗ 19%After 5 Years

Return On Investment

73%

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	£35,004	£35,529	£36,417	£37,328	£38,448	£182,726
Total Expenses	£28,797	£28,861	£28,961	£29,063	£29,186	£144,868
Profit Before Tax	£6,207	£6,668	£7,456	£8,265	£9,262	£37,858
Profit After Tax	£5,027	£5,401	£6,040	£6,695	£7,502	£30,665
Change In Property Value	£12,500	£12,750	£26,010	£33,813	£35,504	£120,577
Net Return	£17,527	£18,151	£32,050	£40,508	£43,006	£151,242
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	8%	9%	15%	20%	21%	73%

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