Flat
DT2
3 beds
1 bath
New Street, Dorchester, 8 DT2
South West, England · DT2
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£5,326
↗ 6%After 5 Years
Change In Property Value
£56,826
↗ 21%After 5 Years
Return On Investment
75%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,960 | £13,154 | £13,352 | £13,686 | £14,028 | £67,179 |
| Total Expenses | £11,983 | £12,053 | £12,113 | £12,189 | £12,265 | £60,603 |
| Profit Before Tax | £977 | £1,102 | £1,238 | £1,497 | £1,762 | £6,576 |
| Profit After Tax | £791 | £892 | £1,003 | £1,212 | £1,427 | £5,326 |
| Change In Property Value | £5,400 | £11,016 | £14,321 | £15,037 | £11,052 | £56,826 |
| Net Return | £6,191 | £11,908 | £15,324 | £16,249 | £12,479 | £62,152 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 7% | 14% | 18% | 20% | 15% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change