Flat
DT11
3 beds
1 bath
Church Lane, Sutton Waldron, Blandford Forum DT11
South West, England · DT11
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£-104
↗ 0%After 5 Years
Change In Property Value
£63,664
↗ 19%After 5 Years
Return On Investment
61%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,176 | £16,419 | £16,829 | £17,250 | £17,767 | £84,441 |
| Total Expenses | £16,710 | £16,781 | £16,865 | £16,951 | £17,045 | £84,351 |
| Profit Before Tax | £-534 | £-362 | £-36 | £299 | £722 | £90 |
| Profit After Tax | £-534 | £-362 | £-36 | £242 | £585 | £-104 |
| Change In Property Value | £6,600 | £6,732 | £13,733 | £17,853 | £18,746 | £63,664 |
| Net Return | £6,066 | £6,370 | £13,698 | £18,096 | £19,331 | £63,560 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 6% | 6% | 13% | 17% | 19% | 61% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change