Terraced BH11 2 beds 1 bath

Canford Road, Wallisdown, Bournemouth, Dorset BH11

South West, England · BH11

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£19,320

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£57,877

↗ 19%After 5 Years

Return On Investment

83%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,300	£18,574	£19,039	£19,515	£20,100	£95,528
Total Expenses	£14,233	£14,271	£14,329	£14,387	£14,456	£71,676
Profit Before Tax	£4,068	£4,303	£4,710	£5,128	£5,644	£23,852
Profit After Tax	£3,295	£3,485	£3,815	£4,153	£4,572	£19,320
Change In Property Value	£6,000	£6,120	£12,485	£16,230	£17,042	£57,877
Net Return	£9,295	£9,605	£16,300	£20,384	£21,613	£77,197
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	10%	10%	17%	22%	23%	83%

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