Flat
SN6
2 beds
1 bath
Stallpits Road, Shrivenham, Oxfordshire SN6
South West, England · SN6
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£3,657
↗ 5%After 5 Years
Change In Property Value
£48,231
↗ 19%After 5 Years
Return On Investment
68%
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 | £13,740 | £13,946 | £14,295 | £14,652 | £15,092 | £71,725 |
| Total Expenses | £13,293 | £13,359 | £13,437 | £13,517 | £13,603 | £67,209 |
| Profit Before Tax | £447 | £587 | £858 | £1,135 | £1,488 | £4,515 |
| Profit After Tax | £362 | £475 | £695 | £920 | £1,206 | £3,657 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £14,201 | £48,231 |
| Net Return | £5,362 | £5,575 | £11,099 | £14,445 | £15,407 | £51,888 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 7% | 7% | 15% | 19% | 20% | 68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change