Detached HP1 3 beds 1 bath

St John`S Road, Hemel Hempstead HP1

Yorkshire and The Humber, England · HP1

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£-19,600

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£134,914

↗ 27%After 5 Years

Return On Investment

71%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,496	£17,758	£18,202	£18,657	£19,217	£91,331
Total Expenses	£22,087	£22,125	£22,180	£22,236	£22,303	£110,931
Profit Before Tax	£-4,591	£-4,366	£-3,978	£-3,579	£-3,086	£-19,600
Profit After Tax	£-4,591	£-4,366	£-3,978	£-3,579	£-3,086	£-19,600
Change In Property Value	£17,500	£18,113	£29,459	£33,904	£35,939	£134,914
Net Return	£12,909	£13,746	£25,481	£30,325	£32,853	£115,314
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-12%
Total Net Return (%)	8%	8%	16%	19%	20%	71%

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