Flat
BH19
2 beds
2 baths
Church Hill, Swanage BH19
South West, England · BH19
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£20,387
↗ 18%After 5 Years
Change In Property Value
£70,417
↗ 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 | £22,992 | £23,337 | £23,920 | £24,518 | £25,254 | £120,021 |
| Total Expenses | £18,781 | £18,861 | £18,962 | £19,066 | £19,182 | £94,852 |
| Profit Before Tax | £4,211 | £4,476 | £4,958 | £5,452 | £6,072 | £25,169 |
| Profit After Tax | £3,411 | £3,625 | £4,016 | £4,416 | £4,918 | £20,387 |
| Change In Property Value | £7,300 | £7,446 | £15,190 | £19,747 | £20,734 | £70,417 |
| Net Return | £10,711 | £11,071 | £19,206 | £24,163 | £25,652 | £90,804 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 9% | 10% | 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