Terraced
DT2
2 beds
1 bath
Main Road, Tolpuddle, Dorchester DT2
South West, England · DT2
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£47,613
↗ 57%After 5 Years
Change In Property Value
£52,089
↗ 19%After 5 Years
Return On Investment
120%
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 | £24,468 | £24,835 | £25,456 | £26,092 | £26,875 | £127,726 |
| Total Expenses | £13,659 | £13,707 | £13,780 | £13,855 | £13,944 | £68,945 |
| Profit Before Tax | £10,809 | £11,128 | £11,676 | £12,238 | £12,931 | £58,782 |
| Profit After Tax | £8,755 | £9,013 | £9,457 | £9,912 | £10,474 | £47,613 |
| Change In Property Value | £5,400 | £5,508 | £11,236 | £14,607 | £15,338 | £52,089 |
| Net Return | £14,155 | £14,521 | £20,694 | £24,520 | £25,812 | £99,702 |
| Return From Rental Income (%) | 11% | 11% | 11% | 12% | 13% | 57% |
| Total Net Return (%) | 17% | 17% | 25% | 30% | 31% | 120% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change