Detached HP22 3 beds 1 bath

The Strand, Quainton HP22

South East, England · HP22

Initial Investment

First Year

£175,750First Year

Profit From Rental Income

After 5 Years

£25,209

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£91,040

↗ 17%After 5 Years

Return On Investment

66%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,680	£26,065	£26,456	£27,118	£27,796	£133,114
Total Expenses	£20,282	£20,333	£20,382	£20,459	£20,537	£101,992
Profit Before Tax	£5,398	£5,733	£6,074	£6,659	£7,258	£31,123
Profit After Tax	£4,373	£4,643	£4,920	£5,394	£5,879	£25,209
Change In Property Value	£5,350	£16,211	£22,262	£26,047	£21,170	£91,040
Net Return	£9,723	£20,854	£27,183	£31,441	£27,050	£116,250
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	6%	12%	15%	18%	15%	66%

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