Flat DT2 3 beds 1 bath

Dorchester Road, Maiden Newton, Dorchester DT2

South West, England · DT2

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£-2,031

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£59,806

↗ 19%After 5 Years

Return On Investment

60%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,880	£15,103	£15,481	£15,868	£16,344	£77,676
Total Expenses	£15,787	£15,856	£15,936	£16,019	£16,109	£79,707
Profit Before Tax	£-907	£-752	£-456	£-151	£235	£-2,031
Profit After Tax	£-907	£-752	£-456	£-151	£235	£-2,031
Change In Property Value	£6,200	£6,324	£12,901	£16,771	£17,610	£59,806
Net Return	£5,293	£5,572	£12,445	£16,620	£17,845	£57,775
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	5%	6%	13%	17%	18%	60%

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