Detached
HP23
1 bed
1 bath
King Street, Tring HP23
South East, England · HP23
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£-21,204
↘ -23%After 5 Years
Change In Property Value
£51,051
↗ 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 | £6,360 | £6,455 | £6,552 | £6,716 | £6,884 | £32,968 |
| Total Expenses | £10,789 | £10,811 | £10,830 | £10,857 | £10,885 | £54,172 |
| Profit Before Tax | £-4,429 | £-4,355 | £-4,278 | £-4,141 | £-4,001 | £-21,204 |
| Profit After Tax | £-4,429 | £-4,355 | £-4,278 | £-4,141 | £-4,001 | £-21,204 |
| Change In Property Value | £3,000 | £9,090 | £12,484 | £14,606 | £11,871 | £51,051 |
| Net Return | £-1,429 | £4,735 | £8,205 | £10,465 | £7,870 | £29,847 |
| Return From Rental Income (%) | -5% | -5% | -5% | -4% | -4% | -23% |
| Total Net Return (%) | -2% | 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