Terraced SL6 3 beds 1 bath

Holyport SL6

South East, England · SL6

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£40,923

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£110,610

↗ 17%After 5 Years

Return On Investment

70%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,804	£34,311	£34,826	£35,696	£36,589	£175,226
Total Expenses	£24,794	£24,857	£24,919	£25,017	£25,116	£124,704
Profit Before Tax	£9,010	£9,454	£9,907	£10,680	£11,472	£50,522
Profit After Tax	£7,298	£7,658	£8,024	£8,651	£9,293	£40,923
Change In Property Value	£6,500	£19,695	£27,048	£31,646	£25,721	£110,610
Net Return	£13,798	£27,353	£35,072	£40,297	£35,014	£151,533
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	6%	13%	16%	19%	16%	70%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change