Terraced HP22 2 beds 1 bath

Back Street, Wendover HP22

South East, England · HP22

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£7,226

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£60,309

↗ 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	£20,400	£20,706	£21,224	£21,754	£22,407	£106,491
Total Expenses	£19,402	£19,444	£19,506	£19,571	£19,646	£97,569
Profit Before Tax	£998	£1,262	£1,717	£2,184	£2,760	£8,921
Profit After Tax	£808	£1,022	£1,391	£1,769	£2,236	£7,226
Change In Property Value	£4,250	£4,293	£13,006	£17,862	£20,898	£60,309
Net Return	£5,058	£5,315	£14,397	£19,631	£23,134	£67,536
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	4%	4%	10%	14%	17%	49%

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