Detached HP17 3 beds 1 bath

Dollicott, Haddenham HP17

South East, England · HP17

Initial Investment

First Year

£156,500First Year

Profit From Rental Income

After 5 Years

£-18,902

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£68,114

↗ 14%After 5 Years

Return On Investment

31%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,800	£17,052	£17,478	£17,915	£18,453	£87,698
Total Expenses	£21,224	£21,261	£21,314	£21,369	£21,433	£106,601
Profit Before Tax	£-4,424	£-4,209	£-3,836	£-3,453	£-2,980	£-18,902
Profit After Tax	£-4,424	£-4,209	£-3,836	£-3,453	£-2,980	£-18,902
Change In Property Value	£4,800	£4,848	£14,689	£20,173	£23,603	£68,114
Net Return	£376	£639	£10,854	£16,720	£20,623	£49,212
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-12%
Total Net Return (%)	0%	0%	7%	11%	13%	31%

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