Terraced DT10 2 beds 1 bath

Bridge Street, Sturminster Newton DT10

South West, England · DT10

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£6,397

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£37,884

↗ 21%After 5 Years

Return On Investment

81%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,460	£8,587	£8,716	£8,934	£9,157	£43,853
Total Expenses	£7,138	£7,163	£7,186	£7,218	£7,251	£35,955
Profit Before Tax	£1,323	£1,424	£1,530	£1,716	£1,906	£7,898
Profit After Tax	£1,071	£1,154	£1,239	£1,390	£1,544	£6,397
Change In Property Value	£3,600	£7,344	£9,547	£10,025	£7,368	£37,884
Net Return	£4,671	£8,498	£10,786	£11,414	£8,912	£44,281
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	8%	15%	20%	21%	16%	81%

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