Detached HP23 2 beds 1 bath

Startops End, Marsworth HP23

South East, England · HP23

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£-35,691

↘ -34%After 5 Years

Change In Property Value

After 5 Years

£47,538

↗ 14%After 5 Years

Return On Investment

11%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,104	£7,211	£7,391	£7,576	£7,803	£37,084
Total Expenses	£14,502	£14,524	£14,552	£14,582	£14,615	£72,775
Profit Before Tax	£-7,398	£-7,313	£-7,162	£-7,006	£-6,812	£-35,691
Profit After Tax	£-7,398	£-7,313	£-7,162	£-7,006	£-6,812	£-35,691
Change In Property Value	£3,350	£3,384	£10,252	£14,079	£16,473	£47,538
Net Return	£-4,048	£-3,930	£3,090	£7,073	£9,661	£11,847
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-6%	-34%
Total Net Return (%)	-4%	-4%	3%	7%	9%	11%

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