Terraced DT3 3 beds 2 baths

Nottington, Weymouth, Dorset DT3

South West, England · DT3

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£19,894

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£78,925

↗ 21%After 5 Years

Return On Investment

83%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,756	£19,037	£19,323	£19,806	£20,301	£97,223
Total Expenses	£14,441	£14,482	£14,521	£14,579	£14,640	£72,663
Profit Before Tax	£4,315	£4,555	£4,802	£5,227	£5,662	£24,561
Profit After Tax	£3,495	£3,690	£3,890	£4,233	£4,586	£19,894
Change In Property Value	£7,500	£15,300	£19,890	£20,885	£15,350	£78,925
Net Return	£10,995	£18,990	£23,780	£25,118	£19,936	£98,819
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	9%	16%	20%	21%	17%	83%

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