Detached HP17 4 beds 2 baths

Gable Cottage, Dinton HP17

South East, England · HP17

Initial Investment

First Year

£362,250First Year

Profit From Rental Income

After 5 Years

£-38,220

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£148,999

↗ 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	£36,756	£37,307	£38,240	£39,196	£40,372	£191,871
Total Expenses	£45,834	£45,901	£46,005	£46,112	£46,240	£230,092
Profit Before Tax	£-9,078	£-8,594	£-7,765	£-6,916	£-5,868	£-38,220
Profit After Tax	£-9,078	£-8,594	£-7,765	£-6,916	£-5,868	£-38,220
Change In Property Value	£10,500	£10,605	£32,133	£44,130	£51,632	£148,999
Net Return	£1,422	£2,011	£24,368	£37,214	£45,764	£110,779
Return From Rental Income (%)	-3%	-2%	-2%	-2%	-2%	-11%
Total Net Return (%)	0%	1%	7%	10%	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