Semi Detached DT5 3 beds 1 bath

Spring Gardens, Portland DT5

South West, England · DT5

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£11,354

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£48,407

↗ 21%After 5 Years

Return On Investment

85%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,496	£11,668	£11,843	£12,140	£12,443	£59,591
Total Expenses	£9,050	£9,080	£9,107	£9,147	£9,188	£45,573
Profit Before Tax	£2,446	£2,589	£2,736	£2,992	£3,255	£14,018
Profit After Tax	£1,981	£2,097	£2,216	£2,424	£2,636	£11,354
Change In Property Value	£4,600	£9,384	£12,199	£12,809	£9,415	£48,407
Net Return	£6,581	£11,481	£14,415	£15,233	£12,051	£59,762
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	9%	16%	21%	22%	17%	85%

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