Semi Detached DT6 2 beds 1 bath

Pineapple Lane, Salwayash, Bridport DT6

South West, England · DT6

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£5,067

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£38,585

↗ 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	£10,332	£10,487	£10,749	£11,018	£11,348	£53,934
Total Expenses	£9,468	£9,495	£9,532	£9,570	£9,614	£47,679
Profit Before Tax	£864	£992	£1,217	£1,448	£1,735	£6,255
Profit After Tax	£700	£803	£986	£1,173	£1,405	£5,067
Change In Property Value	£4,000	£4,080	£8,323	£10,820	£11,361	£38,585
Net Return	£4,700	£4,883	£9,309	£11,993	£12,766	£43,651
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	8%	8%	15%	20%	21%	72%

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