Flat
DT2
0 beds
0 baths
Dorchester Road, Frampton DT2
South West, England · DT2
View property listing
Initial Investment
£4,870First YearProfit From Rental Income
£-9,613
↘ -197%After 5 Years
Change In Property Value
£2,715
↗ 21%After 5 Years
Return On Investment
-142%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £624 | £633 | £643 | £659 | £675 | £3,235 |
| Total Expenses | £2,477 | £2,528 | £2,570 | £2,614 | £2,658 | £12,848 |
| Profit Before Tax | £-1,853 | £-1,895 | £-1,927 | £-1,955 | £-1,983 | £-9,613 |
| Profit After Tax | £-1,853 | £-1,895 | £-1,927 | £-1,955 | £-1,983 | £-9,613 |
| Change In Property Value | £258 | £526 | £684 | £718 | £528 | £2,715 |
| Net Return | £-1,595 | £-1,369 | £-1,243 | £-1,236 | £-1,455 | £-6,898 |
| Return From Rental Income (%) | -38% | -39% | -40% | -40% | -41% | -197% |
| Total Net Return (%) | -33% | -28% | -26% | -25% | -30% | -142% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change