Terraced
DT4
2 beds
1 bath
Hope Street, Weymouth DT4
South West, England · DT4
View property listing
Initial Investment
£144,250First YearProfit From Rental Income
£79,864
↗ 55%After 5 Years
Change In Property Value
£85,851
↗ 19%After 5 Years
Return On Investment
115%
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 | £40,332 | £40,937 | £41,960 | £43,009 | £44,300 | £210,539 |
| Total Expenses | £22,189 | £22,261 | £22,374 | £22,490 | £22,629 | £111,942 |
| Profit Before Tax | £18,143 | £18,676 | £19,587 | £20,520 | £21,670 | £98,597 |
| Profit After Tax | £14,696 | £15,128 | £15,865 | £16,621 | £17,553 | £79,864 |
| Change In Property Value | £8,900 | £9,078 | £18,519 | £24,075 | £25,279 | £85,851 |
| Net Return | £23,596 | £24,206 | £34,384 | £40,696 | £42,832 | £165,714 |
| Return From Rental Income (%) | 10% | 10% | 11% | 12% | 12% | 55% |
| Total Net Return (%) | 16% | 17% | 24% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change