Flat DT5 1 bed 1 bath

Fortuneswell, Portland DT5

South West, England · DT5

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£10,178

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£23,151

↗ 19%After 5 Years

Return On Investment

90%

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	£8,964	£9,098	£9,326	£9,559	£9,846	£46,793
Total Expenses	£6,757	£6,796	£6,843	£6,890	£6,942	£34,228
Profit Before Tax	£2,207	£2,302	£2,483	£2,669	£2,904	£12,565
Profit After Tax	£1,787	£1,865	£2,012	£2,162	£2,352	£10,178
Change In Property Value	£2,400	£2,448	£4,994	£6,492	£6,817	£23,151
Net Return	£4,187	£4,313	£7,005	£8,654	£9,169	£33,328
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	11%	12%	19%	23%	25%	90%

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