Detached HP22 4 beds 4 baths

Manor Road, Oving HP22

South East, England · HP22

Initial Investment

First Year

£340,250First Year

Profit From Rental Income

After 5 Years

£19,755

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£141,195

↗ 14%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£47,760	£48,476	£49,688	£50,931	£52,458	£249,314
Total Expenses	£44,753	£44,836	£44,968	£45,103	£45,266	£224,925
Profit Before Tax	£3,007	£3,641	£4,721	£5,828	£7,192	£24,388
Profit After Tax	£2,436	£2,949	£3,824	£4,720	£5,826	£19,755
Change In Property Value	£9,950	£10,050	£30,450	£41,818	£48,927	£141,195
Net Return	£12,386	£12,998	£34,274	£46,538	£54,753	£160,949
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	4%	4%	10%	14%	16%	47%

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