Flat BH19 4 beds 1 bath

Mount Pleasant Lane, Langton Matravers BH19

South West, England · BH19

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£24,964

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£65,244

↗ 21%After 5 Years

Return On Investment

93%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,536	£19,829	£20,126	£20,630	£21,145	£101,267
Total Expenses	£13,928	£14,007	£14,078	£14,170	£14,264	£70,447
Profit Before Tax	£5,608	£5,822	£6,049	£6,460	£6,881	£30,819
Profit After Tax	£4,543	£4,716	£4,899	£5,232	£5,574	£24,964
Change In Property Value	£6,200	£12,648	£16,442	£17,265	£12,689	£65,244
Net Return	£10,743	£17,364	£21,342	£22,497	£18,263	£90,208
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	11%	18%	22%	23%	19%	93%

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