Detached HP17 3 beds 2 baths

Lower Icknield Way, Great Kimble HP17

South East, England · HP17

Initial Investment

First Year

£242,250First Year

Profit From Rental Income

After 5 Years

£-27,194

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£102,880

↗ 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	£25,380	£25,761	£26,405	£27,065	£27,877	£132,487
Total Expenses	£31,802	£31,852	£31,927	£32,004	£32,096	£159,681
Profit Before Tax	£-6,422	£-6,091	£-5,522	£-4,939	£-4,219	£-27,194
Profit After Tax	£-6,422	£-6,091	£-5,522	£-4,939	£-4,219	£-27,194
Change In Property Value	£7,250	£7,323	£22,187	£30,470	£35,650	£102,880
Net Return	£828	£1,231	£16,665	£25,531	£31,431	£75,686
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-11%
Total Net Return (%)	0%	1%	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