Semi Detached DT9 3 beds 2 baths

Newtown, Milborne Port, Sherborne, Dorset DT9

South West, England · DT9

Initial Investment

First Year

£156,500First Year

Profit From Rental Income

After 5 Years

£15,148

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£92,603

↗ 19%After 5 Years

Return On Investment

69%

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	£24,804	£25,176	£25,805	£26,451	£27,244	£129,480
Total Expenses	£22,024	£22,073	£22,147	£22,222	£22,312	£110,779
Profit Before Tax	£2,780	£3,103	£3,659	£4,228	£4,932	£18,701
Profit After Tax	£2,251	£2,513	£2,964	£3,425	£3,995	£15,148
Change In Property Value	£9,600	£9,792	£19,976	£25,968	£27,267	£92,603
Net Return	£11,851	£12,305	£22,939	£29,393	£31,262	£107,751
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	8%	8%	15%	19%	20%	69%

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