Semi Detached DT6 2 beds 1 bath

Morcombelake, Bridport DT6

South West, England · DT6

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£15,708

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£68,401

↗ 21%After 5 Years

Return On Investment

82%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,924	£16,163	£16,405	£16,815	£17,236	£82,543
Total Expenses	£12,549	£12,586	£12,620	£12,672	£12,724	£63,151
Profit Before Tax	£3,375	£3,577	£3,785	£4,144	£4,511	£19,392
Profit After Tax	£2,734	£2,898	£3,066	£3,356	£3,654	£15,708
Change In Property Value	£6,500	£13,260	£17,238	£18,100	£13,303	£68,401
Net Return	£9,234	£16,158	£20,304	£21,456	£16,958	£84,109
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	9%	16%	20%	21%	17%	82%

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