Flat
BH21
0 beds
0 baths
Mill Lane, Wimborne BH21
South West, England · BH21
View property listing
Initial Investment
£3,370First YearProfit From Rental Income
£-9,593
↘ -285%After 5 Years
Change In Property Value
£1,663
↗ 21%After 5 Years
Return On Investment
-235%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £456 | £463 | £470 | £482 | £494 | £2,364 |
| Total Expenses | £2,300 | £2,350 | £2,392 | £2,435 | £2,479 | £11,957 |
| Profit Before Tax | £-1,844 | £-1,888 | £-1,922 | £-1,954 | £-1,985 | £-9,593 |
| Profit After Tax | £-1,844 | £-1,888 | £-1,922 | £-1,954 | £-1,985 | £-9,593 |
| Change In Property Value | £158 | £322 | £419 | £440 | £323 | £1,663 |
| Net Return | £-1,686 | £-1,565 | £-1,503 | £-1,514 | £-1,662 | £-7,930 |
| Return From Rental Income (%) | -55% | -56% | -57% | -58% | -59% | -285% |
| Total Net Return (%) | -50% | -46% | -45% | -45% | -49% | -235% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change