Detached
HP22
4 beds
4 baths
Manor Road, Oving HP22
South East, England · HP22
View property listing
Initial Investment
£340,250First YearProfit From Rental Income
£48,704
↗ 14%After 5 Years
Change In Property Value
£169,318
↗ 17%After 5 Years
Return On Investment
64%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £47,760 | £48,476 | £49,204 | £50,434 | £51,694 | £247,568 |
| Total Expenses | £37,290 | £37,374 | £37,457 | £37,591 | £37,727 | £187,440 |
| Profit Before Tax | £10,470 | £11,102 | £11,746 | £12,843 | £13,967 | £60,128 |
| Profit After Tax | £8,481 | £8,993 | £9,515 | £10,403 | £11,313 | £48,704 |
| Change In Property Value | £9,950 | £30,149 | £41,404 | £48,443 | £39,373 | £169,318 |
| Net Return | £18,431 | £39,141 | £50,918 | £58,845 | £50,686 | £218,022 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 5% | 12% | 15% | 17% | 15% | 64% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change