Terraced
DT2
3 beds
1 bath
Dorchester Road, Winterbourne Abbas, Dorchester DT2
South West, England · DT2
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£6,056
↗ 12%After 5 Years
Change In Property Value
£33,674
↗ 21%After 5 Years
Return On Investment
81%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,680 | £7,795 | £7,912 | £8,110 | £8,313 | £39,810 |
| Total Expenses | £6,416 | £6,440 | £6,462 | £6,492 | £6,523 | £32,333 |
| Profit Before Tax | £1,264 | £1,355 | £1,450 | £1,618 | £1,790 | £7,477 |
| Profit After Tax | £1,024 | £1,098 | £1,175 | £1,310 | £1,450 | £6,056 |
| Change In Property Value | £3,200 | £6,528 | £8,486 | £8,911 | £6,549 | £33,674 |
| Net Return | £4,224 | £7,626 | £9,661 | £10,221 | £7,999 | £39,731 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 9% | 16% | 20% | 21% | 16% | 81% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change