Terraced DT10 2 beds 1 bath

Bridge Street, Sturminster Newton DT10

South West, England · DT10

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£1,505

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£38,585

↗ 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	£9,396	£9,537	£9,775	£10,020	£10,320	£49,048
Total Expenses	£9,375	£9,400	£9,435	£9,470	£9,511	£47,191
Profit Before Tax	£21	£137	£341	£550	£809	£1,858
Profit After Tax	£17	£111	£276	£445	£656	£1,505
Change In Property Value	£4,000	£4,080	£8,323	£10,820	£11,361	£38,585
Net Return	£4,017	£4,191	£8,599	£11,265	£12,017	£40,089
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
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