Flat BH23 3 beds 1 bath

Bargates, Christchurch BH23

South West, England · BH23

Initial Investment

First Year

£139,000First Year

Profit From Rental Income

After 5 Years

£34,630

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£90,500

↗ 21%After 5 Years

Return On Investment

90%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,232	£26,625	£27,025	£27,700	£28,393	£135,976
Total Expenses	£18,458	£18,548	£18,629	£18,738	£18,850	£93,223
Profit Before Tax	£7,774	£8,078	£8,396	£8,962	£9,543	£42,753
Profit After Tax	£6,297	£6,543	£6,801	£7,260	£7,730	£34,630
Change In Property Value	£8,600	£17,544	£22,807	£23,948	£17,601	£90,500
Net Return	£14,897	£24,087	£29,608	£31,207	£25,331	£125,130
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	11%	17%	21%	22%	18%	90%

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