Terraced
SN2
2 beds
1 bath
Hyde Road, Stratton St Margaret, Swindon SN2
South West, England · SN2
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£8,129
↗ 11%After 5 Years
Change In Property Value
£48,231
↗ 19%After 5 Years
Return On Investment
74%
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 | £13,447 | £13,783 | £14,127 | £14,551 | £69,156 |
| Total Expenses | £11,744 | £11,775 | £11,819 | £11,865 | £11,918 | £59,120 |
| Profit Before Tax | £1,504 | £1,672 | £1,964 | £2,263 | £2,634 | £10,036 |
| Profit After Tax | £1,219 | £1,354 | £1,591 | £1,833 | £2,133 | £8,129 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £14,201 | £48,231 |
| Net Return | £6,219 | £6,454 | £11,995 | £15,358 | £16,335 | £56,360 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 8% | 8% | 16% | 20% | 21% | 74% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change