Semi Detached
DT5
2 beds
1 bath
Clements Lane, Portland DT5
South West, England · DT5
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£6,851
↗ 9%After 5 Years
Change In Property Value
£48,231
↗ 19%After 5 Years
Return On Investment
72%
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 | £12,912 | £13,106 | £13,433 | £13,769 | £14,182 | £67,402 |
| Total Expenses | £11,710 | £11,741 | £11,784 | £11,829 | £11,881 | £58,945 |
| Profit Before Tax | £1,202 | £1,365 | £1,649 | £1,940 | £2,301 | £8,458 |
| Profit After Tax | £974 | £1,106 | £1,336 | £1,572 | £1,864 | £6,851 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £14,201 | £48,231 |
| Net Return | £5,974 | £6,206 | £11,740 | £15,097 | £16,066 | £55,081 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 8% | 8% | 15% | 20% | 21% | 72% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change