Detached
HP10
2 beds
1 bath
Heath End Road, Flackwell Heath HP10
South East, England · HP10
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£-12,793
↘ -14%After 5 Years
Change In Property Value
£42,571
↗ 14%After 5 Years
Return On Investment
32%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,500 | £10,657 | £10,924 | £11,197 | £11,533 | £54,811 |
| Total Expenses | £13,453 | £13,480 | £13,517 | £13,555 | £13,600 | £67,604 |
| Profit Before Tax | £-2,953 | £-2,822 | £-2,593 | £-2,358 | £-2,067 | £-12,793 |
| Profit After Tax | £-2,953 | £-2,822 | £-2,593 | £-2,358 | £-2,067 | £-12,793 |
| Change In Property Value | £3,000 | £3,030 | £9,181 | £12,608 | £14,752 | £42,571 |
| Net Return | £48 | £208 | £6,588 | £10,250 | £12,685 | £29,778 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | 0% | 0% | 7% | 11% | 14% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change