Terraced HP16 2 beds 1 bath

High Street, Great Missenden HP16

South East, England · HP16

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£-14,481

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£49,666

↗ 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	£12,252	£12,436	£12,747	£13,065	£13,457	£63,957
Total Expenses	£15,611	£15,641	£15,683	£15,726	£15,776	£78,438
Profit Before Tax	£-3,359	£-3,206	£-2,936	£-2,661	£-2,319	£-14,481
Profit After Tax	£-3,359	£-3,206	£-2,936	£-2,661	£-2,319	£-14,481
Change In Property Value	£3,500	£3,535	£10,711	£14,710	£17,211	£49,666
Net Return	£141	£329	£7,775	£12,049	£14,892	£35,186
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