Terraced
GU34
2 beds
1 bath
London Road, Holybourne, Hampshire GU34
South East, England · GU34
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£-34,803
↘ -38%After 5 Years
Change In Property Value
£41,862
↗ 14%After 5 Years
Return On Investment
8%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,604 | £5,688 | £5,830 | £5,976 | £6,155 | £29,254 |
| Total Expenses | £12,765 | £12,784 | £12,809 | £12,835 | £12,864 | £64,057 |
| Profit Before Tax | £-7,161 | £-7,096 | £-6,979 | £-6,859 | £-6,708 | £-34,803 |
| Profit After Tax | £-7,161 | £-7,096 | £-6,979 | £-6,859 | £-6,708 | £-34,803 |
| Change In Property Value | £2,950 | £2,980 | £9,028 | £12,398 | £14,506 | £41,862 |
| Net Return | £-4,211 | £-4,117 | £2,049 | £5,539 | £7,798 | £7,059 |
| Return From Rental Income (%) | -8% | -8% | -8% | -7% | -7% | -38% |
| Total Net Return (%) | -5% | -4% | 2% | 6% | 8% | 8% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change