Detached DT11 2 beds 1 bath

Tarrant Gunville, Blandford Forum, Dorset DT11

South West, England · DT11

Initial Investment

First Year

£210,750First Year

Profit From Rental Income

After 5 Years

£14,262

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£122,506

↗ 19%After 5 Years

Return On Investment

65%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,116	£31,583	£32,372	£33,182	£34,177	£162,430
Total Expenses	£28,805	£28,863	£28,953	£29,045	£29,155	£144,822
Profit Before Tax	£2,311	£2,719	£3,419	£4,137	£5,022	£17,608
Profit After Tax	£1,872	£2,203	£2,770	£3,351	£4,068	£14,262
Change In Property Value	£12,700	£12,954	£26,426	£34,354	£36,072	£122,506
Net Return	£14,572	£15,157	£29,196	£37,705	£40,139	£136,768
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	7%	7%	14%	18%	19%	65%

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