Terraced
GU34
2 beds
1 bath
London Road, Holybourne, Hampshire GU34
South East, England · GU34
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£-23,927
↘ -26%After 5 Years
Change In Property Value
£50,200
↗ 17%After 5 Years
Return On Investment
29%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,604 | £5,688 | £5,773 | £5,918 | £6,066 | £29,049 |
| Total Expenses | £10,552 | £10,573 | £10,592 | £10,617 | £10,642 | £52,975 |
| Profit Before Tax | £-4,948 | £-4,885 | £-4,818 | £-4,699 | £-4,576 | £-23,927 |
| Profit After Tax | £-4,948 | £-4,885 | £-4,818 | £-4,699 | £-4,576 | £-23,927 |
| Change In Property Value | £2,950 | £8,939 | £12,276 | £14,362 | £11,673 | £50,200 |
| Net Return | £-1,998 | £4,054 | £7,457 | £9,663 | £7,097 | £26,273 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | -2% | 4% | 8% | 11% | 8% | 29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change