Flat DT4 3 beds 1 bath

St. Leonards Road, Weymouth Harbour DT4

South West, England · DT4

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£6,775

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£48,407

↗ 21%After 5 Years

Return On Investment

79%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,964	£12,143	£12,326	£12,634	£12,950	£62,016
Total Expenses	£10,597	£10,665	£10,724	£10,796	£10,871	£53,652
Profit Before Tax	£1,367	£1,479	£1,602	£1,837	£2,079	£8,364
Profit After Tax	£1,108	£1,198	£1,297	£1,488	£1,684	£6,775
Change In Property Value	£4,600	£9,384	£12,199	£12,809	£9,415	£48,407
Net Return	£5,708	£10,582	£13,497	£14,297	£11,099	£55,182
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	8%	15%	19%	20%	16%	79%

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