Terraced DT11 4 beds 1 bath

Victoria Road, Blandford Forum DT11

South West, England · DT11

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£13,228

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£58,930

↗ 21%After 5 Years

Return On Investment

83%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,716	£13,922	£14,131	£14,484	£14,846	£71,098
Total Expenses	£10,881	£10,914	£10,945	£10,991	£11,037	£54,767
Profit Before Tax	£2,835	£3,008	£3,186	£3,493	£3,808	£16,331
Profit After Tax	£2,297	£2,437	£2,580	£2,830	£3,085	£13,228
Change In Property Value	£5,600	£11,424	£14,851	£15,594	£11,461	£58,930
Net Return	£7,897	£13,861	£17,432	£18,423	£14,546	£72,158
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	9%	16%	20%	21%	17%	83%

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