Detached
GU34
3 beds
1 bath
Old Odiham Road, Alton, Hampshire GU34
South East, England · GU34
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£-49,575
↘ -23%After 5 Years
Change In Property Value
£110,610
↗ 17%After 5 Years
Return On Investment
28%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,348 | £12,533 | £12,721 | £13,039 | £13,365 | £64,007 |
| Total Expenses | £22,649 | £22,680 | £22,709 | £22,751 | £22,794 | £113,582 |
| Profit Before Tax | £-10,301 | £-10,146 | £-9,987 | £-9,712 | £-9,429 | £-49,575 |
| Profit After Tax | £-10,301 | £-10,146 | £-9,987 | £-9,712 | £-9,429 | £-49,575 |
| Change In Property Value | £6,500 | £19,695 | £27,048 | £31,646 | £25,721 | £110,610 |
| Net Return | £-3,801 | £9,549 | £17,060 | £21,934 | £16,292 | £61,035 |
| Return From Rental Income (%) | -5% | -5% | -5% | -4% | -4% | -23% |
| Total Net Return (%) | -2% | 4% | 8% | 10% | 8% | 28% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change