Semi Detached OX9 2 beds 1 bath

North Street, Thame OX9

South East, England · OX9

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£24,324

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£55,305

↗ 17%After 5 Years

Return On Investment

78%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,204	£18,477	£18,754	£19,223	£19,704	£94,362
Total Expenses	£12,777	£12,817	£12,855	£12,912	£12,971	£64,333
Profit Before Tax	£5,427	£5,660	£5,899	£6,311	£6,733	£30,029
Profit After Tax	£4,396	£4,585	£4,778	£5,112	£5,453	£24,324
Change In Property Value	£3,250	£9,848	£13,524	£15,823	£12,861	£55,305
Net Return	£7,646	£14,432	£18,302	£20,935	£18,314	£79,628
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	7%	14%	18%	20%	18%	78%

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