Detached
DT11
1 bed
1 bath
The Close, Blandford Forum DT11
South West, England · DT11
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£2,792
↗ 5%After 5 Years
Change In Property Value
£36,655
↗ 19%After 5 Years
Return On Investment
68%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,312 | £9,452 | £9,688 | £9,930 | £10,228 | £48,610 |
| Total Expenses | £8,969 | £8,995 | £9,029 | £9,064 | £9,105 | £45,163 |
| Profit Before Tax | £343 | £457 | £659 | £866 | £1,123 | £3,447 |
| Profit After Tax | £277 | £370 | £534 | £701 | £910 | £2,792 |
| Change In Property Value | £3,800 | £3,876 | £7,907 | £10,279 | £10,793 | £36,655 |
| Net Return | £4,077 | £4,246 | £8,441 | £10,980 | £11,703 | £39,447 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 7% | 7% | 15% | 19% | 20% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change