Terraced
HP23
3 beds
1 bath
Hollybush Row, Tring HP23
South East, England · HP23
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£-25,223
↘ -22%After 5 Years
Change In Property Value
£62,112
↗ 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 | £7,740 | £7,856 | £7,974 | £8,173 | £8,378 | £40,121 |
| Total Expenses | £13,018 | £13,042 | £13,064 | £13,094 | £13,126 | £65,344 |
| Profit Before Tax | £-5,278 | £-5,186 | £-5,090 | £-4,921 | £-4,748 | £-25,223 |
| Profit After Tax | £-5,278 | £-5,186 | £-5,090 | £-4,921 | £-4,748 | £-25,223 |
| Change In Property Value | £3,650 | £11,060 | £15,188 | £17,770 | £14,443 | £62,112 |
| Net Return | £-1,628 | £5,874 | £10,098 | £12,849 | £9,696 | £36,889 |
| Return From Rental Income (%) | -5% | -4% | -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