Semi Detached DT5 4 beds 3 baths

Portland, Dorset DT5

South West, England · DT5

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£9,549

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£62,700

↗ 19%After 5 Years

Return On Investment

71%

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	£16,788	£17,040	£17,466	£17,902	£18,440	£87,636
Total Expenses	£15,073	£15,110	£15,163	£15,218	£15,282	£75,846
Profit Before Tax	£1,715	£1,930	£2,303	£2,685	£3,157	£11,789
Profit After Tax	£1,389	£1,563	£1,865	£2,175	£2,557	£9,549
Change In Property Value	£6,500	£6,630	£13,525	£17,583	£18,462	£62,700
Net Return	£7,889	£8,193	£15,390	£19,757	£21,019	£72,249
Return From Rental Income (%)	1%	2%	2%	2%	3%	9%
Total Net Return (%)	8%	8%	15%	19%	21%	71%

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