Flat DT4 3 beds 1 bath

St. Leonards Road, Weymouth Harbour DT4

South West, England · DT4

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£-4

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£44,372

↗ 19%After 5 Years

Return On Investment

63%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,964	£12,143	£12,447	£12,758	£13,141	£62,454
Total Expenses	£12,322	£12,386	£12,459	£12,534	£12,615	£62,315
Profit Before Tax	£-358	£-242	£-12	£224	£526	£139
Profit After Tax	£-358	£-242	£-12	£182	£426	£-4
Change In Property Value	£4,600	£4,692	£9,572	£12,443	£13,065	£44,372
Net Return	£4,242	£4,450	£9,560	£12,625	£13,492	£44,368
Return From Rental Income (%)	-1%	0%	0%	0%	1%	0%
Total Net Return (%)	6%	6%	14%	18%	19%	63%

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