Detached
HP22
3 beds
1 bath
The Strand, Quainton HP22
South East, England · HP22
View property listing
Initial Investment
£175,750First YearProfit From Rental Income
£9,644
↗ 5%After 5 Years
Change In Property Value
£75,919
↗ 14%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,680 | £26,065 | £26,717 | £27,385 | £28,206 | £134,053 |
| Total Expenses | £24,294 | £24,344 | £24,420 | £24,498 | £24,591 | £122,147 |
| Profit Before Tax | £1,386 | £1,721 | £2,297 | £2,887 | £3,616 | £11,906 |
| Profit After Tax | £1,123 | £1,394 | £1,860 | £2,338 | £2,929 | £9,644 |
| Change In Property Value | £5,350 | £5,404 | £16,373 | £22,485 | £26,308 | £75,919 |
| Net Return | £6,473 | £6,798 | £18,233 | £24,823 | £29,236 | £85,563 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 4% | 4% | 10% | 14% | 17% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change