Detached HP17 4 beds 2 baths

Gable Cottage, Dinton HP17

South East, England · HP17

Initial Investment

First Year

£362,250First Year

Profit From Rental Income

After 5 Years

£-337

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£178,677

↗ 17%After 5 Years

Return On Investment

49%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£36,756	£37,307	£37,867	£38,814	£39,784	£190,528
Total Expenses	£37,959	£38,027	£38,093	£38,198	£38,306	£190,584
Profit Before Tax	£-1,203	£-720	£-226	£615	£1,478	£-56
Profit After Tax	£-1,203	£-720	£-226	£615	£1,197	£-337
Change In Property Value	£10,500	£31,815	£43,693	£51,120	£41,549	£178,677
Net Return	£9,297	£31,095	£43,466	£51,736	£42,747	£178,341
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	3%	9%	12%	14%	12%	49%

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