Terraced
BH11
2 beds
1 bath
Canford Road, Wallisdown, Bournemouth, Dorset BH11
South West, England · BH11
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£27,944
↗ 30%After 5 Years
Change In Property Value
£63,140
↗ 21%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,300 | £18,574 | £18,853 | £19,324 | £19,808 | £94,860 |
| Total Expenses | £11,983 | £12,022 | £12,061 | £12,118 | £12,177 | £60,361 |
| Profit Before Tax | £6,318 | £6,552 | £6,793 | £7,206 | £7,630 | £34,499 |
| Profit After Tax | £5,117 | £5,307 | £5,502 | £5,837 | £6,181 | £27,944 |
| Change In Property Value | £6,000 | £12,240 | £15,912 | £16,708 | £12,280 | £63,140 |
| Net Return | £11,117 | £17,547 | £21,414 | £22,545 | £18,461 | £91,084 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 12% | 19% | 23% | 24% | 20% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change