Flat GU29 1 bed 1 bath

Red Lion Street, Midhurst, West Sussex GU29

South East, England · GU29

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£-19,738

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£136,135

↗ 17%After 5 Years

Return On Investment

43%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,596	£25,980	£26,370	£27,029	£27,705	£132,679
Total Expenses	£30,300	£30,388	£30,468	£30,576	£30,686	£152,417
Profit Before Tax	£-4,704	£-4,408	£-4,098	£-3,547	£-2,981	£-19,738
Profit After Tax	£-4,704	£-4,408	£-4,098	£-3,547	£-2,981	£-19,738
Change In Property Value	£8,000	£24,240	£33,290	£38,949	£31,657	£136,135
Net Return	£3,296	£19,832	£29,191	£35,402	£28,675	£116,397
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-7%
Total Net Return (%)	1%	7%	11%	13%	11%	43%

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