Detached DT3 3 beds 2 baths

Jestys Avenue, Weymouth DT3

South West, England · DT3

Initial Investment

First Year

£153,000First Year

Profit From Rental Income

After 5 Years

£11,777

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£90,674

↗ 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	£23,496	£23,848	£24,445	£25,056	£25,807	£122,652
Total Expenses	£21,497	£21,544	£21,614	£21,686	£21,772	£108,112
Profit Before Tax	£1,999	£2,305	£2,831	£3,370	£4,036	£14,540
Profit After Tax	£1,619	£1,867	£2,293	£2,729	£3,269	£11,777
Change In Property Value	£9,400	£9,588	£19,560	£25,427	£26,699	£90,674
Net Return	£11,019	£11,455	£21,852	£28,157	£29,968	£102,451
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	7%	7%	14%	18%	20%	67%

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