Flat
BH19
4 beds
1 bath
Mount Pleasant Lane, Langton Matravers BH19
South West, England · BH19
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£14,875
↗ 16%After 5 Years
Change In Property Value
£56,912
↗ 19%After 5 Years
Return On Investment
78%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,588 | £18,867 | £19,338 | £19,822 | £20,417 | £97,032 |
| Total Expenses | £15,563 | £15,637 | £15,727 | £15,819 | £15,921 | £78,667 |
| Profit Before Tax | £3,025 | £3,230 | £3,612 | £4,003 | £4,495 | £18,365 |
| Profit After Tax | £2,450 | £2,616 | £2,925 | £3,242 | £3,641 | £14,875 |
| Change In Property Value | £5,900 | £6,018 | £12,277 | £15,960 | £16,758 | £56,912 |
| Net Return | £8,350 | £8,634 | £15,202 | £19,202 | £20,399 | £71,788 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 22% | 78% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change