Semi Detached
HP17
2 beds
1 bath
Hayloft, Townside, Haddenham HP17
South East, England · HP17
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£-20,444
↘ -12%After 5 Years
Change In Property Value
£74,500
↗ 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 | £18,372 | £18,648 | £19,114 | £19,592 | £20,179 | £95,904 |
| Total Expenses | £23,167 | £23,206 | £23,263 | £23,322 | £23,391 | £116,348 |
| Profit Before Tax | £-4,795 | £-4,558 | £-4,149 | £-3,730 | £-3,212 | £-20,444 |
| Profit After Tax | £-4,795 | £-4,558 | £-4,149 | £-3,730 | £-3,212 | £-20,444 |
| Change In Property Value | £5,250 | £5,303 | £16,067 | £22,065 | £25,816 | £74,500 |
| Net Return | £455 | £744 | £11,917 | £18,335 | £22,604 | £54,056 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | 0% | 0% | 7% | 11% | 13% | 31% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change