Semi Detached
HP22
3 beds
1 bath
Aylesbury Road, Bierton HP22
South East, England · HP22
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£5,578
↗ 5%After 5 Years
Change In Property Value
£49,666
↗ 14%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,800 | £17,052 | £17,478 | £17,915 | £18,453 | £87,698 |
| Total Expenses | £16,066 | £16,103 | £16,156 | £16,211 | £16,275 | £80,812 |
| Profit Before Tax | £734 | £949 | £1,322 | £1,704 | £2,177 | £6,886 |
| Profit After Tax | £594 | £769 | £1,071 | £1,380 | £1,764 | £5,578 |
| Change In Property Value | £3,500 | £3,535 | £10,711 | £14,710 | £17,211 | £49,666 |
| Net Return | £4,094 | £4,304 | £11,782 | £16,090 | £18,974 | £55,244 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 4% | 4% | 11% | 14% | 17% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change