Semi Detached DT6 2 beds 1 bath

Pineapple Lane, Salwayash, Bridport DT6

South West, England · DT6

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£3,057

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£38,585

↗ 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	£9,804	£9,951	£10,200	£10,455	£10,768	£51,178
Total Expenses	£9,415	£9,442	£9,477	£9,514	£9,556	£47,404
Profit Before Tax	£389	£509	£723	£941	£1,213	£3,775
Profit After Tax	£315	£413	£585	£762	£982	£3,057
Change In Property Value	£4,000	£4,080	£8,323	£10,820	£11,361	£38,585
Net Return	£4,315	£4,493	£8,909	£11,582	£12,344	£41,642
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	7%	7%	15%	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