Terraced
SP7
2 beds
1 bath
Salisbury Street, Shaftesbury SP7
Initial Investment
£176,549First YearProfit From Rental Income
£11,387
↗ 6%After 5 Years
Change In Property Value
£64,546
↗ 20%After 5 Years
Return On Investment
43%
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 | £17,220 | £17,564 | £18,004 | £18,454 | £18,915 | £90,156 |
| Total Expenses | £15,116 | £15,162 | £15,217 | £15,273 | £15,330 | £76,098 |
| Profit Before Tax | £2,104 | £2,402 | £2,787 | £3,181 | £3,585 | £14,058 |
| Profit After Tax | £1,704 | £1,946 | £2,257 | £2,576 | £2,904 | £11,387 |
| Change In Property Value | £6,500 | £6,630 | £13,525 | £17,583 | £20,308 | £64,546 |
| Net Return | £8,204 | £8,576 | £15,782 | £20,159 | £23,212 | £75,933 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 5% | 5% | 9% | 11% | 13% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change