Flat BH14 0 beds 0 baths

Twemlow Avenue, Poole Park, Poole BH14

South West, England · BH14

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£58,184

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£157,849

↗ 21%After 5 Years

Return On Investment

86%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£43,500	£44,152	£44,815	£45,935	£47,084	£225,486
Total Expenses	£30,481	£30,597	£30,704	£30,858	£31,015	£153,654
Profit Before Tax	£13,019	£13,556	£14,111	£15,078	£16,068	£71,832
Profit After Tax	£10,545	£10,980	£11,430	£12,213	£13,015	£58,184
Change In Property Value	£15,000	£30,600	£39,780	£41,769	£30,700	£157,849
Net Return	£25,545	£41,580	£51,210	£53,982	£43,716	£216,033
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	10%	17%	20%	22%	17%	86%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change