Flat HP23 1 bed 1 bath

Albert Street, Tring, Hertfordshire HP23

South East, England · HP23

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£-42,554

↘ -42%After 5 Years

Change In Property Value

After 5 Years

£46,119

↗ 14%After 5 Years

Return On Investment

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,888	£6,991	£7,166	£7,345	£7,566	£35,956
Total Expenses	£15,583	£15,640	£15,700	£15,762	£15,826	£78,511
Profit Before Tax	£-8,695	£-8,648	£-8,534	£-8,416	£-8,261	£-42,554
Profit After Tax	£-8,695	£-8,648	£-8,534	£-8,416	£-8,261	£-42,554
Change In Property Value	£3,250	£3,283	£9,946	£13,659	£15,981	£46,119
Net Return	£-5,445	£-5,366	£1,412	£5,243	£7,720	£3,564
Return From Rental Income (%)	-9%	-8%	-8%	-8%	-8%	-42%
Total Net Return (%)	-5%	-5%	1%	5%	8%	3%

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