Flat
SN6
4 beds
3 baths
High Street, Cricklade, Swindon SN6
South West, England · SN6
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£735
↗ 1%After 5 Years
Change In Property Value
£81,992
↗ 19%After 5 Years
Return On Investment
60%
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 | £20,400 | £20,706 | £21,224 | £21,754 | £22,407 | £106,491 |
| Total Expenses | £20,902 | £20,978 | £21,073 | £21,170 | £21,278 | £105,402 |
| Profit Before Tax | £-502 | £-272 | £150 | £584 | £1,129 | £1,089 |
| Profit After Tax | £-502 | £-272 | £122 | £473 | £914 | £735 |
| Change In Property Value | £8,500 | £8,670 | £17,687 | £22,993 | £24,142 | £81,992 |
| Net Return | £7,998 | £8,398 | £17,809 | £23,466 | £25,057 | £82,727 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 6% | 6% | 13% | 17% | 18% | 60% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change