Terraced OX1 4 beds 2 baths

Upper Fisher Row, Oxford OX1

South East, England · OX1

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£28,331

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£119,118

↗ 17%After 5 Years

Return On Investment

63%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,196	£32,679	£33,169	£33,998	£34,848	£166,891
Total Expenses	£26,242	£26,303	£26,362	£26,456	£26,551	£131,914
Profit Before Tax	£5,954	£6,376	£6,807	£7,543	£8,297	£34,977
Profit After Tax	£4,823	£5,165	£5,514	£6,110	£6,721	£28,331
Change In Property Value	£7,000	£21,210	£29,128	£34,080	£27,700	£119,118
Net Return	£11,823	£26,375	£34,642	£40,190	£34,420	£147,450
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	5%	11%	15%	17%	15%	63%

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