Detached SP4 3 beds 1 bath

Newton Toney, Salisbury SP4

South East, England · SP4

Initial Investment

First Year

£163,150First Year

Profit From Rental Income

After 5 Years

£8,853

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£70,810

↗ 14%After 5 Years

Return On Investment

49%

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	£23,952	£24,311	£24,919	£25,542	£26,308	£125,033
Total Expenses	£22,693	£22,740	£22,812	£22,885	£22,973	£114,103
Profit Before Tax	£1,259	£1,571	£2,107	£2,657	£3,336	£10,929
Profit After Tax	£1,020	£1,272	£1,707	£2,152	£2,702	£8,853
Change In Property Value	£4,990	£5,040	£15,271	£20,972	£24,537	£70,810
Net Return	£6,010	£6,312	£16,978	£23,124	£27,239	£79,663
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	4%	4%	10%	14%	17%	49%

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