Terraced HP20 2 beds 2 baths

St. Marys Row, Aylesbury HP20

South East, England · HP20

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£-12,095

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£39,733

↗ 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	£9,804	£9,951	£10,200	£10,455	£10,768	£51,178
Total Expenses	£12,589	£12,616	£12,651	£12,688	£12,730	£63,274
Profit Before Tax	£-2,785	£-2,665	£-2,451	£-2,233	£-1,961	£-12,095
Profit After Tax	£-2,785	£-2,665	£-2,451	£-2,233	£-1,961	£-12,095
Change In Property Value	£2,800	£2,828	£8,569	£11,768	£13,768	£39,733
Net Return	£15	£163	£6,117	£9,535	£11,807	£27,638
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	0%	0%	7%	11%	14%	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