Detached
BH15
3 beds
2 baths
Strand Street, Poole BH15
South West, England · BH15
View property listing
Initial Investment
£158,250First YearProfit From Rental Income
£34,392
↗ 22%After 5 Years
Change In Property Value
£93,567
↗ 19%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 | £30,072 | £30,523 | £31,286 | £32,068 | £33,030 | £156,980 |
| Total Expenses | £22,750 | £22,806 | £22,893 | £22,982 | £23,089 | £114,521 |
| Profit Before Tax | £7,322 | £7,717 | £8,393 | £9,086 | £9,941 | £42,459 |
| Profit After Tax | £5,931 | £6,251 | £6,798 | £7,360 | £8,052 | £34,392 |
| Change In Property Value | £9,700 | £9,894 | £20,184 | £26,239 | £27,551 | £93,567 |
| Net Return | £15,631 | £16,145 | £26,982 | £33,598 | £35,603 | £127,959 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 10% | 10% | 17% | 21% | 22% | 81% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change