Terraced
DT9
2 beds
1 bath
George Street, Sherborne, Dorset DT9
South West, England · DT9
View property listing
Initial Investment
£86,150First YearProfit From Rental Income
£14,265
↗ 17%After 5 Years
Change In Property Value
£58,720
↗ 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 | £13,956 | £14,165 | £14,378 | £14,737 | £15,106 | £72,342 |
| Total Expenses | £10,872 | £10,906 | £10,937 | £10,984 | £11,031 | £54,731 |
| Profit Before Tax | £3,084 | £3,259 | £3,440 | £3,754 | £4,074 | £17,611 |
| Profit After Tax | £2,498 | £2,640 | £2,787 | £3,040 | £3,300 | £14,265 |
| Change In Property Value | £5,580 | £11,383 | £14,798 | £15,538 | £11,420 | £58,720 |
| Net Return | £8,078 | £14,023 | £17,585 | £18,578 | £14,721 | £72,985 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 9% | 16% | 20% | 22% | 17% | 85% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change