Terraced
SN15
2 beds
1 bath
Langley Road, Chippenham SN15
Initial Investment
£112,175First YearProfit From Rental Income
£7,212
↗ 6%After 5 Years
Change In Property Value
£44,686
↗ 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 | £11,916 | £12,154 | £12,458 | £12,770 | £13,089 | £62,387 |
| Total Expenses | £10,618 | £10,654 | £10,695 | £10,737 | £10,780 | £53,484 |
| Profit Before Tax | £1,298 | £1,501 | £1,763 | £2,033 | £2,309 | £8,903 |
| Profit After Tax | £1,051 | £1,215 | £1,428 | £1,646 | £1,870 | £7,212 |
| Change In Property Value | £4,500 | £4,590 | £9,364 | £12,173 | £14,059 | £44,686 |
| Net Return | £5,551 | £5,805 | £10,792 | £13,819 | £15,930 | £51,897 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| 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