Terraced HP17 2 beds 2 baths

High Street, Dinton HP17

South East, England · HP17

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£-1,666

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£67,217

↗ 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	£13,824	£14,031	£14,242	£14,598	£14,963	£71,658
Total Expenses	£14,592	£14,625	£14,656	£14,702	£14,749	£73,324
Profit Before Tax	£-768	£-593	£-414	£-104	£214	£-1,666
Profit After Tax	£-768	£-593	£-414	£-104	£214	£-1,666
Change In Property Value	£3,950	£11,969	£16,437	£19,231	£15,631	£67,217
Net Return	£3,182	£11,375	£16,023	£19,127	£15,844	£65,551
Return From Rental Income (%)	-1%	0%	0%	0%	0%	-1%
Total Net Return (%)	3%	9%	13%	15%	13%	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