Semi Detached GU32 3 beds 1 bath

Honeycritch Lane, Froxfield, Hampshire GU32

South East, England · GU32

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£-6,925

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£106,356

↗ 17%After 5 Years

Return On Investment

48%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,628	£20,937	£21,251	£21,783	£22,327	£106,927
Total Expenses	£22,672	£22,716	£22,757	£22,821	£22,886	£113,852
Profit Before Tax	£-2,044	£-1,778	£-1,506	£-1,038	£-559	£-6,925
Profit After Tax	£-2,044	£-1,778	£-1,506	£-1,038	£-559	£-6,925
Change In Property Value	£6,250	£18,938	£26,008	£30,429	£24,732	£106,356
Net Return	£4,206	£17,159	£24,502	£29,391	£24,173	£99,431
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-3%
Total Net Return (%)	2%	8%	12%	14%	12%	48%

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