Terraced HP18 2 beds 1 bath

Lower Church Street, Cuddington, Aylesbury HP18

South East, England · HP18

Initial Investment

First Year

£133,750First Year

Profit From Rental Income

After 5 Years

£-16,720

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£58,890

↗ 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	£14,520	£14,738	£15,106	£15,484	£15,948	£75,796
Total Expenses	£18,417	£18,450	£18,498	£18,547	£18,604	£92,516
Profit Before Tax	£-3,897	£-3,713	£-3,392	£-3,063	£-2,655	£-16,720
Profit After Tax	£-3,897	£-3,713	£-3,392	£-3,063	£-2,655	£-16,720
Change In Property Value	£4,150	£4,192	£12,700	£17,442	£20,407	£58,890
Net Return	£253	£479	£9,309	£14,379	£17,751	£42,170
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	0%	0%	7%	11%	13%	32%

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