Flat
HP23
1 bed
1 bath
Albert Street, Tring, Hertfordshire HP23
South East, England · HP23
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£-30,600
↘ -30%After 5 Years
Change In Property Value
£55,305
↗ 17%After 5 Years
Return On Investment
24%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,888 | £6,991 | £7,096 | £7,274 | £7,455 | £35,705 |
| Total Expenses | £13,146 | £13,206 | £13,257 | £13,317 | £13,378 | £66,304 |
| Profit Before Tax | £-6,258 | £-6,215 | £-6,161 | £-6,043 | £-5,922 | £-30,600 |
| Profit After Tax | £-6,258 | £-6,215 | £-6,161 | £-6,043 | £-5,922 | £-30,600 |
| Change In Property Value | £3,250 | £9,848 | £13,524 | £15,823 | £12,861 | £55,305 |
| Net Return | £-3,008 | £3,633 | £7,363 | £9,779 | £6,938 | £24,705 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| Total Net Return (%) | -3% | 4% | 7% | 10% | 7% | 24% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change