Semi Detached HP10 2 beds 1 bath

Station Road, Loudwater HP10

South East, England · HP10

Initial Investment

First Year

£137,232First Year

Profit From Rental Income

After 5 Years

£-17,059

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£60,302

↗ 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	£14,868	£15,091	£15,468	£15,855	£16,331	£77,613
Total Expenses	£18,847	£18,880	£18,929	£18,979	£19,037	£94,672
Profit Before Tax	£-3,979	£-3,789	£-3,461	£-3,124	£-2,706	£-17,059
Profit After Tax	£-3,979	£-3,789	£-3,461	£-3,124	£-2,706	£-17,059
Change In Property Value	£4,250	£4,292	£13,005	£17,860	£20,896	£60,302
Net Return	£271	£503	£9,544	£14,736	£18,190	£43,244
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-12%
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