Terraced HP23 2 beds 1 bath

Akeman Street, Tring HP23

South East, England · HP23

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£-25,824

↘ -22%After 5 Years

Change In Property Value

After 5 Years

£63,813

↗ 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	£7,956	£8,075	£8,196	£8,401	£8,611	£41,241
Total Expenses	£13,361	£13,386	£13,408	£13,439	£13,471	£67,065
Profit Before Tax	£-5,405	£-5,310	£-5,212	£-5,038	£-4,859	£-25,824
Profit After Tax	£-5,405	£-5,310	£-5,212	£-5,038	£-4,859	£-25,824
Change In Property Value	£3,750	£11,363	£15,605	£18,257	£14,839	£63,813
Net Return	£-1,655	£6,052	£10,393	£13,220	£9,980	£37,989
Return From Rental Income (%)	-5%	-4%	-4%	-4%	-4%	-22%
Total Net Return (%)	-1%	5%	9%	11%	8%	32%

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