Flat GU29 1 bed 1 bath

Red Lion Street, Midhurst, West Sussex GU29

South East, England · GU29

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£-48,890

↘ -18%After 5 Years

Change In Property Value

After 5 Years

£113,523

↗ 14%After 5 Years

Return On Investment

24%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,596	£25,980	£26,629	£27,295	£28,114	£133,615
Total Expenses	£36,300	£36,384	£36,492	£36,602	£36,727	£182,505
Profit Before Tax	£-10,704	£-10,404	£-9,862	£-9,307	£-8,613	£-48,890
Profit After Tax	£-10,704	£-10,404	£-9,862	£-9,307	£-8,613	£-48,890
Change In Property Value	£8,000	£8,080	£24,482	£33,622	£39,338	£113,523
Net Return	£-2,704	£-2,324	£14,620	£24,315	£30,725	£64,633
Return From Rental Income (%)	-4%	-4%	-4%	-3%	-3%	-18%
Total Net Return (%)	-1%	-1%	5%	9%	11%	24%

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