Semi Detached
DT9
3 beds
2 baths
Newtown, Milborne Port, Sherborne, Dorset DT9
South West, England · DT9
View property listing
Initial Investment
£160,000First YearProfit From Rental Income
£26,629
↗ 17%After 5 Years
Change In Property Value
£103,128
↗ 21%After 5 Years
Return On Investment
81%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,504 | £24,872 | £25,245 | £25,876 | £26,523 | £127,019 |
| Total Expenses | £18,716 | £18,765 | £18,813 | £18,887 | £18,962 | £94,143 |
| Profit Before Tax | £5,788 | £6,106 | £6,432 | £6,989 | £7,561 | £32,876 |
| Profit After Tax | £4,688 | £4,946 | £5,210 | £5,661 | £6,124 | £26,629 |
| Change In Property Value | £9,800 | £19,992 | £25,990 | £27,289 | £20,057 | £103,128 |
| Net Return | £14,488 | £24,938 | £31,199 | £32,950 | £26,182 | £129,757 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 9% | 16% | 19% | 21% | 16% | 81% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change