Detached
DT11
2 beds
1 bath
Tarrant Gunville, Blandford Forum, Dorset DT11
South West, England · DT11
View property listing
Initial Investment
£210,750First YearProfit From Rental Income
£32,720
↗ 16%After 5 Years
Change In Property Value
£133,646
↗ 21%After 5 Years
Return On Investment
79%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,116 | £31,583 | £32,056 | £32,858 | £33,679 | £161,292 |
| Total Expenses | £24,043 | £24,102 | £24,160 | £24,250 | £24,343 | £120,897 |
| Profit Before Tax | £7,073 | £7,481 | £7,897 | £8,608 | £9,336 | £40,395 |
| Profit After Tax | £5,729 | £6,059 | £6,397 | £6,972 | £7,562 | £32,720 |
| Change In Property Value | £12,700 | £25,908 | £33,680 | £35,364 | £25,993 | £133,646 |
| Net Return | £18,429 | £31,967 | £40,077 | £42,337 | £33,555 | £166,366 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 9% | 15% | 19% | 20% | 16% | 79% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change