Flat BH21 0 beds 0 baths

Moor Lane, Wimborne BH21

South West, England · BH21

Initial Investment

First Year

£3,670First Year

Profit From Rental Income

After 5 Years

£-9,530

↘ -260%After 5 Years

Change In Property Value

After 5 Years

£1,873

↗ 21%After 5 Years

Return On Investment

-209%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£504	£512	£519	£532	£546	£2,613
Total Expenses	£2,337	£2,388	£2,429	£2,472	£2,516	£12,142
Profit Before Tax	£-1,833	£-1,876	£-1,910	£-1,940	£-1,971	£-9,530
Profit After Tax	£-1,833	£-1,876	£-1,910	£-1,940	£-1,971	£-9,530
Change In Property Value	£178	£363	£472	£496	£364	£1,873
Net Return	£-1,655	£-1,513	£-1,438	£-1,445	£-1,607	£-7,657
Return From Rental Income (%)	-50%	-51%	-52%	-53%	-54%	-260%
Total Net Return (%)	-45%	-41%	-39%	-39%	-44%	-209%

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