Terraced HP23 2 beds 1 bath

Akeman Street, Tring HP23

South East, England · HP23

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£-39,623

↘ -33%After 5 Years

Change In Property Value

After 5 Years

£53,214

↗ 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	£7,956	£8,075	£8,277	£8,484	£8,739	£41,531
Total Expenses	£16,174	£16,197	£16,228	£16,260	£16,296	£81,155
Profit Before Tax	£-8,218	£-8,122	£-7,951	£-7,776	£-7,557	£-39,623
Profit After Tax	£-8,218	£-8,122	£-7,951	£-7,776	£-7,557	£-39,623
Change In Property Value	£3,750	£3,788	£11,476	£15,761	£18,440	£53,214
Net Return	£-4,468	£-4,334	£3,525	£7,985	£10,883	£13,591
Return From Rental Income (%)	-7%	-7%	-7%	-6%	-6%	-33%
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