Flat DT2 3 beds 1 bath

Dorchester Road, Maiden Newton, Dorchester DT2

South West, England · DT2

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£26,413

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£59,806

↗ 19%After 5 Years

Return On Investment

89%

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	£23,160	£23,507	£24,095	£24,697	£25,438	£120,898
Total Expenses	£17,431	£17,531	£17,650	£17,772	£17,906	£88,290
Profit Before Tax	£5,729	£5,977	£6,445	£6,925	£7,532	£32,608
Profit After Tax	£4,640	£4,841	£5,221	£5,610	£6,101	£26,413
Change In Property Value	£6,200	£6,324	£12,901	£16,771	£17,610	£59,806
Net Return	£10,840	£11,165	£18,121	£22,381	£23,711	£86,219
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	11%	12%	19%	23%	24%	89%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change