Detached
SO20
4 beds
2 baths
Farley Street, Nether Wallop SO20
South East, England · SO20
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£40,531
↗ 22%After 5 Years
Change In Property Value
£93,593
↗ 17%After 5 Years
Return On Investment
74%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,252 | £30,706 | £31,166 | £31,946 | £32,744 | £156,814 |
| Total Expenses | £21,221 | £21,279 | £21,336 | £21,424 | £21,515 | £106,775 |
| Profit Before Tax | £9,031 | £9,426 | £9,831 | £10,522 | £11,230 | £50,039 |
| Profit After Tax | £7,315 | £7,635 | £7,963 | £8,522 | £9,096 | £40,531 |
| Change In Property Value | £5,500 | £16,665 | £22,887 | £26,777 | £21,764 | £93,593 |
| Net Return | £12,815 | £24,300 | £30,849 | £35,300 | £30,860 | £134,124 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 7% | 13% | 17% | 20% | 17% | 74% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change