Detached
HP23
2 beds
1 bath
Startops End, Marsworth HP23
South East, England · HP23
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£-23,364
↘ -22%After 5 Years
Change In Property Value
£57,007
↗ 17%After 5 Years
Return On Investment
32%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,104 | £7,211 | £7,319 | £7,502 | £7,689 | £36,824 |
| Total Expenses | £11,989 | £12,012 | £12,033 | £12,062 | £12,091 | £60,188 |
| Profit Before Tax | £-4,885 | £-4,802 | £-4,715 | £-4,560 | £-4,402 | £-23,364 |
| Profit After Tax | £-4,885 | £-4,802 | £-4,715 | £-4,560 | £-4,402 | £-23,364 |
| Change In Property Value | £3,350 | £10,151 | £13,940 | £16,310 | £13,256 | £57,007 |
| Net Return | £-1,535 | £5,349 | £9,225 | £11,750 | £8,854 | £33,643 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | -1% | 5% | 9% | 11% | 8% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change