Detached
BH15
3 beds
2 baths
Strand Street, Poole BH15
South West, England · BH15
View property listing
Initial Investment
£158,250First YearProfit From Rental Income
£48,321
↗ 31%After 5 Years
Change In Property Value
£102,076
↗ 21%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,072 | £30,523 | £30,981 | £31,755 | £32,549 | £155,881 |
| Total Expenses | £19,112 | £19,170 | £19,226 | £19,314 | £19,404 | £96,225 |
| Profit Before Tax | £10,960 | £11,353 | £11,755 | £12,442 | £13,146 | £59,656 |
| Profit After Tax | £8,878 | £9,196 | £9,522 | £10,078 | £10,648 | £48,321 |
| Change In Property Value | £9,700 | £19,788 | £25,724 | £27,011 | £19,853 | £102,076 |
| Net Return | £18,578 | £28,984 | £35,246 | £37,088 | £30,501 | £150,397 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 12% | 18% | 22% | 23% | 19% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change