Semi Detached
BH24
3 beds
1 bath
Southampton Road, Ringwood BH24
South West, England · BH24
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£14,078
↗ 10%After 5 Years
Change In Property Value
£86,815
↗ 19%After 5 Years
Return On Investment
69%
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 | £23,256 | £23,605 | £24,195 | £24,800 | £25,544 | £121,399 |
| Total Expenses | £20,679 | £20,726 | £20,795 | £20,867 | £20,952 | £104,020 |
| Profit Before Tax | £2,577 | £2,879 | £3,399 | £3,933 | £4,592 | £17,380 |
| Profit After Tax | £2,087 | £2,332 | £2,754 | £3,186 | £3,719 | £14,078 |
| Change In Property Value | £9,000 | £9,180 | £18,727 | £24,345 | £25,563 | £86,815 |
| Net Return | £11,087 | £11,512 | £21,481 | £27,531 | £29,282 | £100,893 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 20% | 69% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change