Terraced
DT2
2 beds
1 bath
Main Road, Tolpuddle, Dorchester DT2
South West, England · DT2
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£3,820
↗ 5%After 5 Years
Change In Property Value
£52,089
↗ 19%After 5 Years
Return On Investment
67%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,960 | £13,154 | £13,483 | £13,820 | £14,235 | £67,653 |
| Total Expenses | £12,508 | £12,539 | £12,583 | £12,627 | £12,680 | £62,937 |
| Profit Before Tax | £452 | £615 | £900 | £1,193 | £1,555 | £4,716 |
| Profit After Tax | £366 | £498 | £729 | £966 | £1,260 | £3,820 |
| Change In Property Value | £5,400 | £5,508 | £11,236 | £14,607 | £15,338 | £52,089 |
| Net Return | £5,766 | £6,006 | £11,966 | £15,573 | £16,597 | £55,909 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 7% | 7% | 14% | 19% | 20% | 67% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change