Semi Detached HP22 3 beds 1 bath

Old School Cottage, Hulcott HP22

South East, England · HP22

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£23,422

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£85,084

↗ 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	£24,000	£24,360	£24,725	£25,344	£25,977	£124,406
Total Expenses	£18,988	£19,036	£19,083	£19,155	£19,229	£95,490
Profit Before Tax	£5,013	£5,324	£5,643	£6,188	£6,748	£28,916
Profit After Tax	£4,060	£4,312	£4,571	£5,013	£5,466	£23,422
Change In Property Value	£5,000	£15,150	£20,806	£24,343	£19,785	£85,084
Net Return	£9,060	£19,462	£25,377	£29,356	£25,251	£108,506
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	6%	12%	16%	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