Moor Lane, Sturminster Marshall, Wimborne BH21
View Property Listing
South West, England, BH21
Bedrooms: | Bathrooms:
Bedrooms: | Bathrooms:
Growth Rental: rental_growth_assumption_england_london: [1.5, 1.5, 2.5, 2.5]
Change in Property Value Percentage: property_value_growth_assumptions_england_south_west: [2, 4, 5, 5, 3.5]
Inflation rate percentage: inflation_growth_assumption_england: [2.5, 2, 2, 2]
Rental Income: 33
Initial Investment
£3,070First YearProfit From Rental Income
£-1,901
↘ -62%After 5 Years
Change In Property Value
£1,452
↗ 21%After 5 Years
Return On Investment
-18%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £396 | £402 | £408 | £418 | £429 | £2,053 |
| Total Expenses | £767 | £780 | £791 | £802 | £814 | £3,954 |
| Profit Before Tax | £-371 | £-378 | £-383 | £-384 | £-385 | £-1,901 |
| Profit After Tax | £-371 | £-378 | £-383 | £-384 | £-385 | £-1,901 |
| Change In Property Value | £138 | £282 | £366 | £384 | £282 | £1,452 |
| Net Return | £-233 | £-96 | £-17 | £0 | £-103 | £-449 |
| Return From Rental Income (%) | -12% | -12% | -12% | -13% | -13% | -62% |
| Total Net Return (%) | -8% | -3% | -1% | 0% | -3% | -18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change