Terraced
SN13
2 beds
1 bath
Paul Street, Corsham, Wiltshire SN13
Initial Investment
£125,550First YearProfit From Rental Income
£8,278
↗ 7%After 5 Years
Change In Property Value
£49,651
↗ 20%After 5 Years
Return On Investment
46%
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 | £13,248 | £13,513 | £13,851 | £14,197 | £14,552 | £69,361 |
| Total Expenses | £11,744 | £11,782 | £11,826 | £11,872 | £11,918 | £59,141 |
| Profit Before Tax | £1,504 | £1,731 | £2,025 | £2,325 | £2,634 | £10,220 |
| Profit After Tax | £1,219 | £1,402 | £1,640 | £1,884 | £2,134 | £8,278 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £15,622 | £49,651 |
| Net Return | £6,219 | £6,502 | £12,044 | £15,409 | £17,755 | £57,929 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 5% | 5% | 10% | 12% | 14% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change