Detached HP14 2 beds 2 baths

The Row, Lane End, Buckinghamshire HP14

South East, England · HP14

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£-17,012

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£60,309

↗ 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	£14,880	£15,103	£15,481	£15,868	£16,344	£77,676
Total Expenses	£18,850	£18,884	£18,932	£18,982	£19,040	£94,688
Profit Before Tax	£-3,970	£-3,780	£-3,451	£-3,114	£-2,696	£-17,012
Profit After Tax	£-3,970	£-3,780	£-3,451	£-3,114	£-2,696	£-17,012
Change In Property Value	£4,250	£4,293	£13,006	£17,862	£20,898	£60,309
Net Return	£280	£512	£9,555	£14,748	£18,202	£43,297
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