Flat HP21 2 beds 1 bath

Stoke Road, Aylesbury HP21

South East, England · HP21

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£-15,027

↘ -21%After 5 Years

Change In Property Value

After 5 Years

£32,638

↗ 14%After 5 Years

Return On Investment

25%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,736	£8,867	£9,089	£9,316	£9,595	£45,603
Total Expenses	£11,999	£12,058	£12,123	£12,190	£12,260	£60,630
Profit Before Tax	£-3,263	£-3,191	£-3,034	£-2,874	£-2,665	£-15,027
Profit After Tax	£-3,263	£-3,191	£-3,034	£-2,874	£-2,665	£-15,027
Change In Property Value	£2,300	£2,323	£7,039	£9,666	£11,310	£32,638
Net Return	£-963	£-868	£4,004	£6,793	£8,645	£17,611
Return From Rental Income (%)	-5%	-5%	-4%	-4%	-4%	-21%
Total Net Return (%)	-1%	-1%	6%	10%	12%	25%

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