Flat
DT4
3 beds
1 bath
St. Leonards Road, Weymouth Harbour DT4
South West, England · DT4
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£19,055
↗ 27%After 5 Years
Change In Property Value
£44,372
↗ 19%After 5 Years
Return On Investment
91%
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 | £17,184 | £17,442 | £17,878 | £18,325 | £18,874 | £89,703 |
| Total Expenses | £13,062 | £13,138 | £13,230 | £13,323 | £13,425 | £66,178 |
| Profit Before Tax | £4,122 | £4,303 | £4,648 | £5,002 | £5,449 | £23,525 |
| Profit After Tax | £3,339 | £3,486 | £3,765 | £4,051 | £4,414 | £19,055 |
| Change In Property Value | £4,600 | £4,692 | £9,572 | £12,443 | £13,065 | £44,372 |
| Net Return | £7,939 | £8,178 | £13,337 | £16,495 | £17,479 | £63,427 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 12% | 19% | 24% | 25% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change