Detached BH24 2 beds 1 bath

Eynon Mews, Christchurch Road BH24

South West, England · BH24

Initial Investment

First Year

£93,482First Year

Profit From Rental Income

After 5 Years

£13,620

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£57,867

↗ 19%After 5 Years

Return On Investment

76%

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	£16,800	£17,052	£17,478	£17,915	£18,453	£87,698
Total Expenses	£14,081	£14,117	£14,171	£14,225	£14,290	£70,883
Profit Before Tax	£2,719	£2,935	£3,308	£3,690	£4,163	£16,815
Profit After Tax	£2,203	£2,377	£2,679	£2,989	£3,372	£13,620
Change In Property Value	£5,999	£6,119	£12,483	£16,228	£17,039	£57,867
Net Return	£8,202	£8,496	£15,162	£19,216	£20,411	£71,487
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	9%	9%	16%	21%	22%	76%

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