Detached HP17 3 beds 2 baths

Lower Icknield Way, Great Kimble HP17

South East, England · HP17

Initial Investment

First Year

£242,250First Year

Profit From Rental Income

After 5 Years

£-1,005

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£123,373

↗ 17%After 5 Years

Return On Investment

51%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,380	£25,761	£26,147	£26,801	£27,471	£131,559
Total Expenses	£26,365	£26,415	£26,464	£26,540	£26,618	£132,403
Profit Before Tax	£-985	£-655	£-317	£261	£853	£-843
Profit After Tax	£-985	£-655	£-317	£261	£691	£-1,005
Change In Property Value	£7,250	£21,968	£30,169	£35,297	£28,689	£123,373
Net Return	£6,265	£21,313	£29,851	£35,558	£29,380	£122,367
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	3%	9%	12%	15%	12%	51%

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