Terraced DT3 3 beds 2 baths

Nottington, Weymouth, Dorset DT3

South West, England · DT3

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£9,004

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£72,346

↗ 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	£18,756	£19,037	£19,513	£20,001	£20,601	£97,909
Total Expenses	£17,254	£17,293	£17,352	£17,411	£17,482	£86,792
Profit Before Tax	£1,502	£1,744	£2,162	£2,590	£3,119	£11,117
Profit After Tax	£1,217	£1,413	£1,751	£2,098	£2,526	£9,004
Change In Property Value	£7,500	£7,650	£15,606	£20,288	£21,302	£72,346
Net Return	£8,717	£9,063	£17,357	£22,385	£23,829	£81,350
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	7%	8%	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