Terraced DT11 4 beds 1 bath

Victoria Road, Blandford Forum DT11

South West, England · DT11

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£4,870

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£52,089

↗ 19%After 5 Years

Return On Investment

69%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,236	£13,435	£13,770	£14,115	£14,538	£69,094
Total Expenses	£12,536	£12,567	£12,612	£12,657	£12,710	£63,081
Profit Before Tax	£700	£867	£1,159	£1,458	£1,828	£6,012
Profit After Tax	£567	£703	£939	£1,181	£1,481	£4,870
Change In Property Value	£5,400	£5,508	£11,236	£14,607	£15,338	£52,089
Net Return	£5,967	£6,211	£12,175	£15,788	£16,818	£56,959
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	7%	7%	15%	19%	20%	69%

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