Terraced
HP17
2 beds
2 baths
High Street, Dinton HP17
South East, England · HP17
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£-16,022
↘ -13%After 5 Years
Change In Property Value
£56,052
↗ 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 | £13,824 | £14,031 | £14,382 | £14,742 | £15,184 | £72,163 |
| Total Expenses | £17,554 | £17,586 | £17,632 | £17,679 | £17,734 | £88,185 |
| Profit Before Tax | £-3,730 | £-3,555 | £-3,250 | £-2,937 | £-2,550 | £-16,022 |
| Profit After Tax | £-3,730 | £-3,555 | £-3,250 | £-2,937 | £-2,550 | £-16,022 |
| Change In Property Value | £3,950 | £3,990 | £12,088 | £16,601 | £19,423 | £56,052 |
| Net Return | £220 | £435 | £8,838 | £13,664 | £16,873 | £40,030 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | 0% | 0% | 7% | 11% | 13% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change