Terraced
SP7
2 beds
1 bath
Tout Hill, Shaftesbury SP7
Initial Investment
£152,750First YearProfit From Rental Income
£9,912
↗ 6%After 5 Years
Change In Property Value
£57,595
↗ 20%After 5 Years
Return On Investment
44%
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 | £15,360 | £15,667 | £16,059 | £16,460 | £16,872 | £80,418 |
| Total Expenses | £13,542 | £13,584 | £13,634 | £13,685 | £13,737 | £68,181 |
| Profit Before Tax | £1,818 | £2,083 | £2,425 | £2,775 | £3,135 | £12,237 |
| Profit After Tax | £1,473 | £1,687 | £1,964 | £2,248 | £2,539 | £9,912 |
| Change In Property Value | £5,800 | £5,916 | £12,069 | £15,689 | £18,121 | £57,595 |
| Net Return | £7,273 | £7,603 | £14,033 | £17,937 | £20,660 | £67,507 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 5% | 5% | 9% | 12% | 14% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change