Flat BH19 2 beds 2 baths

Church Hill, Swanage BH19

South West, England · BH19

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£30,856

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£76,820

↗ 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	£22,992	£23,337	£23,687	£24,279	£24,886	£119,181
Total Expenses	£16,043	£16,128	£16,204	£16,305	£16,408	£81,087
Profit Before Tax	£6,949	£7,209	£7,483	£7,974	£8,478	£38,094
Profit After Tax	£5,629	£5,840	£6,062	£6,459	£6,867	£30,856
Change In Property Value	£7,300	£14,892	£19,360	£20,328	£14,941	£76,820
Net Return	£12,929	£20,732	£25,421	£26,787	£21,808	£107,676
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
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