Terraced HP10 2 beds 1 bath

The Common, Flackwell Heath, High Wycombe, Buckinghamshire HP10

South East, England · HP10

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£-16,168

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£56,762

↗ 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	£14,004	£14,214	£14,569	£14,934	£15,382	£73,103
Total Expenses	£17,770	£17,803	£17,849	£17,897	£17,952	£89,271
Profit Before Tax	£-3,766	£-3,589	£-3,280	£-2,963	£-2,570	£-16,168
Profit After Tax	£-3,766	£-3,589	£-3,280	£-2,963	£-2,570	£-16,168
Change In Property Value	£4,000	£4,040	£12,241	£16,811	£19,669	£56,762
Net Return	£234	£451	£8,961	£13,848	£17,099	£40,593
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	0%	0%	7%	11%	13%	32%

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