Terraced
HP23
2 beds
1 bath
Western Road, Tring HP23
South East, England · HP23
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£-32,243
↘ -34%After 5 Years
Change In Property Value
£42,571
↗ 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 | £6,360 | £6,455 | £6,617 | £6,782 | £6,986 | £33,200 |
| Total Expenses | £13,039 | £13,060 | £13,086 | £13,114 | £13,145 | £65,443 |
| Profit Before Tax | £-6,679 | £-6,604 | £-6,470 | £-6,332 | £-6,159 | £-32,243 |
| Profit After Tax | £-6,679 | £-6,604 | £-6,470 | £-6,332 | £-6,159 | £-32,243 |
| Change In Property Value | £3,000 | £3,030 | £9,181 | £12,608 | £14,752 | £42,571 |
| Net Return | £-3,679 | £-3,574 | £2,711 | £6,277 | £8,593 | £10,328 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| Total Net Return (%) | -4% | -4% | 3% | 7% | 9% | 11% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change