Detached
SP4
2 beds
1 bath
Earls Court Road, Amesbury, Salisbury SP4
South East, England · SP4
View property listing
Initial Investment
£64,750First YearProfit From Rental Income
£18,539
↗ 29%After 5 Years
Change In Property Value
£30,155
↗ 14%After 5 Years
Return On Investment
75%
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 | £14,400 | £14,616 | £14,981 | £15,356 | £15,817 | £75,170 |
| Total Expenses | £10,371 | £10,404 | £10,451 | £10,500 | £10,556 | £52,283 |
| Profit Before Tax | £4,029 | £4,212 | £4,530 | £4,856 | £5,260 | £22,887 |
| Profit After Tax | £3,264 | £3,412 | £3,669 | £3,934 | £4,261 | £18,539 |
| Change In Property Value | £2,125 | £2,146 | £6,503 | £8,931 | £10,449 | £30,155 |
| Net Return | £5,389 | £5,558 | £10,173 | £12,864 | £14,710 | £48,693 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 8% | 9% | 16% | 20% | 23% | 75% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change