Flat
BH20
0 beds
0 baths
Garages 19-26 (Inclusive) Gore Hill, Sandford, Wareham BH20
South West, England · BH20
View property listing
Initial Investment
£22,000First YearProfit From Rental Income
£-1,781
↘ -8%After 5 Years
Change In Property Value
£14,733
↗ 21%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,272 | £4,336 | £4,401 | £4,511 | £4,624 | £22,144 |
| Total Expenses | £4,679 | £4,736 | £4,783 | £4,836 | £4,890 | £23,925 |
| Profit Before Tax | £-407 | £-400 | £-382 | £-325 | £-266 | £-1,781 |
| Profit After Tax | £-407 | £-400 | £-382 | £-325 | £-266 | £-1,781 |
| Change In Property Value | £1,400 | £2,856 | £3,713 | £3,898 | £2,865 | £14,733 |
| Net Return | £993 | £2,456 | £3,331 | £3,573 | £2,599 | £12,952 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | 5% | 11% | 15% | 16% | 12% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change