Terraced
BH19
1 bed
1 bath
High Street, Swanage BH19
South West, England · BH19
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£18,825
↗ 23%After 5 Years
Change In Property Value
£51,124
↗ 19%After 5 Years
Return On Investment
86%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,692 | £16,942 | £17,366 | £17,800 | £18,334 | £87,135 |
| Total Expenses | £12,683 | £12,720 | £12,773 | £12,827 | £12,891 | £63,894 |
| Profit Before Tax | £4,009 | £4,223 | £4,593 | £4,973 | £5,443 | £23,241 |
| Profit After Tax | £3,247 | £3,420 | £3,721 | £4,028 | £4,409 | £18,825 |
| Change In Property Value | £5,300 | £5,406 | £11,028 | £14,337 | £15,054 | £51,124 |
| Net Return | £8,547 | £8,826 | £14,749 | £18,365 | £19,462 | £69,950 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 24% | 86% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change