Semi Detached DT6 2 beds 1 bath

Pineapple Lane, Salwayash, Bridport DT6

South West, England · DT6

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£8,870

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£42,093

↗ 21%After 5 Years

Return On Investment

84%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,804	£9,951	£10,100	£10,353	£10,612	£50,820
Total Expenses	£7,915	£7,943	£7,968	£8,003	£8,040	£39,869
Profit Before Tax	£1,889	£2,008	£2,133	£2,349	£2,572	£10,951
Profit After Tax	£1,530	£1,627	£1,727	£1,903	£2,083	£8,870
Change In Property Value	£4,000	£8,160	£10,608	£11,138	£8,187	£42,093
Net Return	£5,530	£9,787	£12,335	£13,041	£10,270	£50,963
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	9%	16%	20%	21%	17%	84%

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