Detached DT9 1 bed 1 bath

Lenthay Road, Sherborne DT9

South West, England · DT9

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£4,410

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£42,443

↗ 19%After 5 Years

Return On Investment

70%

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	£11,004	£11,169	£11,448	£11,734	£12,087	£57,442
Total Expenses	£10,329	£10,357	£10,396	£10,435	£10,481	£51,998
Profit Before Tax	£675	£812	£1,053	£1,299	£1,606	£5,445
Profit After Tax	£547	£658	£853	£1,052	£1,300	£4,410
Change In Property Value	£4,400	£4,488	£9,156	£11,902	£12,497	£42,443
Net Return	£4,947	£5,146	£10,008	£12,955	£13,798	£46,853
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	7%	8%	15%	19%	21%	70%

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