Terraced DT1 2 beds 1 bath

Ashington Street, Dorchester, 3 DT1

South West, England · DT1

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£5,358

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£65,594

↗ 19%After 5 Years

Return On Investment

66%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,320	£16,565	£16,979	£17,403	£17,925	£85,193
Total Expenses	£15,622	£15,657	£15,710	£15,763	£15,826	£78,578
Profit Before Tax	£699	£907	£1,269	£1,640	£2,100	£6,615
Profit After Tax	£566	£735	£1,028	£1,329	£1,701	£5,358
Change In Property Value	£6,800	£6,936	£14,149	£18,394	£19,314	£65,594
Net Return	£7,366	£7,671	£15,178	£19,723	£21,015	£70,952
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	7%	7%	14%	18%	20%	66%

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