Terraced DT2 2 beds 1 bath

Dorchester Road, Maiden Newton, Dorchester DT2

South West, England · DT2

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£2,831

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£43,408

↗ 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	£10,800	£10,962	£11,236	£11,517	£11,862	£56,377
Total Expenses	£10,507	£10,535	£10,573	£10,612	£10,657	£52,883
Profit Before Tax	£293	£427	£663	£905	£1,205	£3,495
Profit After Tax	£237	£346	£537	£733	£976	£2,831
Change In Property Value	£4,500	£4,590	£9,364	£12,173	£12,781	£43,408
Net Return	£4,737	£4,936	£9,901	£12,906	£13,758	£46,238
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	7%	7%	14%	19%	20%	68%

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