Terraced
HP16
2 beds
1 bath
Church Street, Great Missenden HP16
South East, England · HP16
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£-1,955
↘ -2%After 5 Years
Change In Property Value
£46,796
↗ 17%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,624 | £9,768 | £9,915 | £10,163 | £10,417 | £49,887 |
| Total Expenses | £10,311 | £10,337 | £10,362 | £10,398 | £10,434 | £51,842 |
| Profit Before Tax | £-687 | £-569 | £-447 | £-235 | £-17 | £-1,955 |
| Profit After Tax | £-687 | £-569 | £-447 | £-235 | £-17 | £-1,955 |
| Change In Property Value | £2,750 | £8,333 | £11,443 | £13,389 | £10,882 | £46,796 |
| Net Return | £2,063 | £7,763 | £10,996 | £13,154 | £10,865 | £44,842 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -2% |
| Total Net Return (%) | 2% | 9% | 13% | 16% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change