Terraced
OX9
1 bed
1 bath
Manor Road, Towersey, Thame OX9
South East, England · OX9
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£24,543
↗ 26%After 5 Years
Change In Property Value
£51,051
↗ 17%After 5 Years
Return On Investment
81%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,400 | £17,661 | £17,926 | £18,374 | £18,833 | £90,194 |
| Total Expenses | £11,893 | £11,931 | £11,968 | £12,023 | £12,080 | £59,894 |
| Profit Before Tax | £5,508 | £5,730 | £5,958 | £6,351 | £6,754 | £30,300 |
| Profit After Tax | £4,461 | £4,641 | £4,826 | £5,144 | £5,470 | £24,543 |
| Change In Property Value | £3,000 | £9,090 | £12,484 | £14,606 | £11,871 | £51,051 |
| Net Return | £7,461 | £13,731 | £17,310 | £19,750 | £17,342 | £75,594 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 8% | 15% | 19% | 21% | 19% | 81% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change