Terraced HP23 3 beds 1 bath

Hollybush Row, Tring HP23

South East, England · HP23

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£-38,654

↘ -33%After 5 Years

Change In Property Value

After 5 Years

£51,795

↗ 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	£7,740	£7,856	£8,053	£8,254	£8,501	£40,404
Total Expenses	£15,755	£15,778	£15,809	£15,840	£15,875	£79,058
Profit Before Tax	£-8,015	£-7,922	£-7,756	£-7,586	£-7,374	£-38,654
Profit After Tax	£-8,015	£-7,922	£-7,756	£-7,586	£-7,374	£-38,654
Change In Property Value	£3,650	£3,687	£11,170	£15,340	£17,948	£51,795
Net Return	£-4,365	£-4,236	£3,414	£7,754	£10,574	£13,141
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-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