Detached HP22 3 beds 1 bath

Hale Road, Wendover HP22

South East, England · HP22

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£15,469

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£113,523

↗ 14%After 5 Years

Return On Investment

48%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£38,400	£38,976	£39,950	£40,949	£42,178	£200,453
Total Expenses	£36,080	£36,149	£36,257	£36,368	£36,502	£181,356
Profit Before Tax	£2,320	£2,827	£3,693	£4,581	£5,676	£19,097
Profit After Tax	£1,879	£2,290	£2,991	£3,711	£4,598	£15,469
Change In Property Value	£8,000	£8,080	£24,482	£33,622	£39,338	£113,523
Net Return	£9,879	£10,370	£27,474	£37,333	£43,936	£128,992
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	4%	4%	10%	14%	16%	48%

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