Semi Detached GU32 3 beds 1 bath

Honeycritch Lane, Froxfield, Hampshire GU32

South East, England · GU32

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£-28,613

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£85,142

↗ 14%After 5 Years

Return On Investment

28%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,800	£20,097	£20,599	£21,114	£21,748	£103,359
Total Expenses	£26,285	£26,326	£26,387	£26,450	£26,524	£131,972
Profit Before Tax	£-6,485	£-6,229	£-5,788	£-5,335	£-4,776	£-28,613
Profit After Tax	£-6,485	£-6,229	£-5,788	£-5,335	£-4,776	£-28,613
Change In Property Value	£6,000	£6,060	£18,362	£25,217	£29,504	£85,142
Net Return	£-485	£-169	£12,574	£19,882	£24,728	£56,529
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	0%	0%	6%	10%	12%	28%

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