Terraced DT6 2 beds 1 bath

North Allington, Bridport DT6

South West, England · DT6

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£41,181

↗ 58%After 5 Years

Change In Property Value

After 5 Years

£45,337

↗ 19%After 5 Years

Return On Investment

121%

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	£21,300	£21,619	£22,160	£22,714	£23,395	£111,189
Total Expenses	£11,954	£11,997	£12,062	£12,128	£12,207	£60,348
Profit Before Tax	£9,346	£9,622	£10,098	£10,586	£11,188	£50,841
Profit After Tax	£7,571	£7,794	£8,179	£8,574	£9,063	£41,181
Change In Property Value	£4,700	£4,794	£9,780	£12,714	£13,349	£45,337
Net Return	£12,271	£12,588	£17,959	£21,288	£22,412	£86,518
Return From Rental Income (%)	11%	11%	11%	12%	13%	58%
Total Net Return (%)	17%	18%	25%	30%	31%	121%

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