Flat
BH19
2 beds
2 baths
Church Hill, Swanage BH19
South West, England · BH19
View property listing
Initial Investment
£112,750First YearProfit From Rental Income
£30,547
↗ 27%After 5 Years
Change In Property Value
£68,488
↗ 19%After 5 Years
Return On Investment
88%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,520 | £26,918 | £27,591 | £28,281 | £29,129 | £138,438 |
| Total Expenses | £19,889 | £20,001 | £20,136 | £20,274 | £20,426 | £100,726 |
| Profit Before Tax | £6,631 | £6,917 | £7,455 | £8,006 | £8,703 | £37,712 |
| Profit After Tax | £5,371 | £5,603 | £6,038 | £6,485 | £7,049 | £30,547 |
| Change In Property Value | £7,100 | £7,242 | £14,774 | £19,206 | £20,166 | £68,488 |
| Net Return | £12,471 | £12,845 | £20,812 | £25,691 | £27,215 | £99,035 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 24% | 88% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change