Detached OX7 1 bed 1 bath

Upper End, Shipton-Under-Wychwood OX7

South East, England · OX7

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£27,944

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£51,051

↗ 17%After 5 Years

Return On Investment

84%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,300	£18,574	£18,853	£19,324	£19,808	£94,860
Total Expenses	£11,983	£12,022	£12,061	£12,118	£12,177	£60,361
Profit Before Tax	£6,318	£6,552	£6,793	£7,206	£7,630	£34,499
Profit After Tax	£5,117	£5,307	£5,502	£5,837	£6,181	£27,944
Change In Property Value	£3,000	£9,090	£12,484	£14,606	£11,871	£51,051
Net Return	£8,117	£14,397	£17,986	£20,443	£18,052	£78,995
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	9%	15%	19%	22%	19%	84%

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