Terraced
HP23
2 beds
1 bath
Tring Station, Tring, Hertfordshire HP23
South East, England · HP23
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£-47,059
↘ -32%After 5 Years
Change In Property Value
£63,857
↗ 14%After 5 Years
Return On Investment
12%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,540 | £9,683 | £9,925 | £10,173 | £10,479 | £49,800 |
| Total Expenses | £19,308 | £19,334 | £19,369 | £19,404 | £19,445 | £96,860 |
| Profit Before Tax | £-9,768 | £-9,650 | £-9,443 | £-9,231 | £-8,967 | £-47,059 |
| Profit After Tax | £-9,768 | £-9,650 | £-9,443 | £-9,231 | £-8,967 | £-47,059 |
| Change In Property Value | £4,500 | £4,545 | £13,771 | £18,913 | £22,128 | £63,857 |
| Net Return | £-5,268 | £-5,105 | £4,328 | £9,682 | £13,161 | £16,797 |
| Return From Rental Income (%) | -7% | -7% | -6% | -6% | -6% | -32% |
| Total Net Return (%) | -4% | -3% | 3% | 7% | 9% | 12% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change