Detached HP14 2 beds 2 baths

Lane End, Buckinghamshire HP14

South East, England · HP14

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£-1,566

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£72,322

↗ 17%After 5 Years

Return On Investment

52%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,880	£15,103	£15,330	£15,713	£16,106	£77,132
Total Expenses	£15,662	£15,697	£15,730	£15,779	£15,829	£78,697
Profit Before Tax	£-782	£-594	£-400	£-66	£277	£-1,566
Profit After Tax	£-782	£-594	£-400	£-66	£277	£-1,566
Change In Property Value	£4,250	£12,878	£17,685	£20,692	£16,818	£72,322
Net Return	£3,468	£12,284	£17,285	£20,626	£17,095	£70,756
Return From Rental Income (%)	-1%	0%	0%	0%	0%	-1%
Total Net Return (%)	3%	9%	13%	15%	12%	52%

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