Flat
DT2
0 beds
0 baths
Dorchester Road, Frampton DT2
South West, England · DT2
View property listing
Initial Investment
£4,690First YearProfit From Rental Income
£-9,685
↘ -207%After 5 Years
Change In Property Value
£2,589
↗ 21%After 5 Years
Return On Investment
-151%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £588 | £597 | £606 | £621 | £636 | £3,048 |
| Total Expenses | £2,455 | £2,505 | £2,547 | £2,591 | £2,635 | £12,733 |
| Profit Before Tax | £-1,867 | £-1,909 | £-1,942 | £-1,970 | £-1,998 | £-9,685 |
| Profit After Tax | £-1,867 | £-1,909 | £-1,942 | £-1,970 | £-1,998 | £-9,685 |
| Change In Property Value | £246 | £502 | £652 | £685 | £503 | £2,589 |
| Net Return | £-1,621 | £-1,407 | £-1,289 | £-1,285 | £-1,495 | £-7,096 |
| Return From Rental Income (%) | -40% | -41% | -41% | -42% | -43% | -207% |
| Total Net Return (%) | -35% | -30% | -27% | -27% | -32% | -151% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change