Terraced SN8 2 beds 1 bath

Dyers Yard, Ramsbury, Marlborough, Wiltshire SN8

South West, England · SN8

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£16,315

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£86,815

↗ 19%After 5 Years

Return On Investment

71%

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	£23,844	£24,202	£24,807	£25,427	£26,190	£124,469
Total Expenses	£20,738	£20,785	£20,857	£20,930	£21,017	£104,326
Profit Before Tax	£3,106	£3,416	£3,950	£4,497	£5,173	£20,142
Profit After Tax	£2,516	£2,767	£3,200	£3,643	£4,190	£16,315
Change In Property Value	£9,000	£9,180	£18,727	£24,345	£25,563	£86,815
Net Return	£11,516	£11,947	£21,927	£27,988	£29,753	£103,131
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	8%	8%	15%	19%	20%	71%

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