Flat DT2 0 beds 0 baths

Dorchester Road, Frampton DT2

South West, England · DT2

Initial Investment

First Year

£3,820First Year

Profit From Rental Income

After 5 Years

£-9,834

↘ -257%After 5 Years

Change In Property Value

After 5 Years

£1,978

↗ 21%After 5 Years

Return On Investment

-206%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£456	£463	£470	£482	£494	£2,364
Total Expenses	£2,348	£2,399	£2,440	£2,483	£2,527	£12,198
Profit Before Tax	£-1,892	£-1,936	£-1,971	£-2,002	£-2,034	£-9,834
Profit After Tax	£-1,892	£-1,936	£-1,971	£-2,002	£-2,034	£-9,834
Change In Property Value	£188	£384	£499	£524	£385	£1,978
Net Return	£-1,704	£-1,552	£-1,472	£-1,478	£-1,649	£-7,856
Return From Rental Income (%)	-50%	-51%	-52%	-52%	-53%	-257%
Total Net Return (%)	-45%	-41%	-39%	-39%	-43%	-206%

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