Semi Detached DT5 2 beds 1 bath

Clements Lane, Portland DT5

South West, England · DT5

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£12,557

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£52,616

↗ 21%After 5 Years

Return On Investment

86%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,504	£12,692	£12,882	£13,204	£13,534	£64,816
Total Expenses	£9,794	£9,825	£9,855	£9,897	£9,941	£49,313
Profit Before Tax	£2,710	£2,866	£3,027	£3,307	£3,593	£15,503
Profit After Tax	£2,195	£2,322	£2,452	£2,678	£2,910	£12,557
Change In Property Value	£5,000	£10,200	£13,260	£13,923	£10,233	£52,616
Net Return	£7,195	£12,522	£15,712	£16,601	£13,144	£65,174
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	9%	16%	21%	22%	17%	86%

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