Terraced HP11 3 beds 1 bath

West End Road, High Wycombe HP11

South East, England · HP11

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£7,421

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£57,007

↗ 17%After 5 Years

Return On Investment

61%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,076	£14,287	£14,501	£14,864	£15,236	£72,964
Total Expenses	£12,686	£12,720	£12,752	£12,798	£12,846	£63,802
Profit Before Tax	£1,390	£1,567	£1,750	£2,066	£2,390	£9,162
Profit After Tax	£1,126	£1,270	£1,417	£1,673	£1,936	£7,421
Change In Property Value	£3,350	£10,151	£13,940	£16,310	£13,256	£57,007
Net Return	£4,476	£11,420	£15,357	£17,983	£15,192	£64,428
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	4%	11%	15%	17%	14%	61%

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