Semi Detached
DT9
3 beds
2 baths
Newtown, Milborne Port, Sherborne, Dorset DT9
South West, England · DT9
View property listing
Initial Investment
£156,500First YearProfit From Rental Income
£12,089
↗ 8%After 5 Years
Change In Property Value
£92,603
↗ 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 | £24,000 | £24,360 | £24,969 | £25,593 | £26,361 | £125,283 |
| Total Expenses | £21,944 | £21,992 | £22,063 | £22,137 | £22,224 | £110,359 |
| Profit Before Tax | £2,056 | £2,368 | £2,906 | £3,457 | £4,137 | £14,924 |
| Profit After Tax | £1,665 | £1,918 | £2,354 | £2,800 | £3,351 | £12,089 |
| Change In Property Value | £9,600 | £9,792 | £19,976 | £25,968 | £27,267 | £92,603 |
| Net Return | £11,265 | £11,710 | £22,329 | £28,768 | £30,618 | £104,691 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 20% | 67% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change