Terraced HP20 2 beds 2 baths

St. Marys Row, Aylesbury HP20

South East, England · HP20

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£-1,890

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£51,051

↗ 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	£10,500	£10,657	£10,817	£11,088	£11,365	£54,428
Total Expenses	£11,203	£11,231	£11,257	£11,294	£11,333	£56,318
Profit Before Tax	£-703	£-573	£-440	£-207	£32	£-1,890
Profit After Tax	£-703	£-573	£-440	£-207	£32	£-1,890
Change In Property Value	£3,000	£9,090	£12,484	£14,606	£11,871	£51,051
Net Return	£2,298	£8,517	£12,044	£14,399	£11,903	£49,161
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	2%	9%	13%	15%	13%	53%

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