Terraced
OX9
1 bed
1 bath
Manor Road, Towersey, Thame OX9
South East, England · OX9
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£15,895
↗ 17%After 5 Years
Change In Property Value
£42,571
↗ 14%After 5 Years
Return On Investment
63%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,400 | £17,661 | £18,103 | £18,555 | £19,112 | £90,830 |
| Total Expenses | £14,143 | £14,180 | £14,235 | £14,291 | £14,358 | £71,206 |
| Profit Before Tax | £3,258 | £3,481 | £3,868 | £4,264 | £4,754 | £19,624 |
| Profit After Tax | £2,639 | £2,820 | £3,133 | £3,454 | £3,851 | £15,895 |
| Change In Property Value | £3,000 | £3,030 | £9,181 | £12,608 | £14,752 | £42,571 |
| Net Return | £5,639 | £5,850 | £12,314 | £16,062 | £18,603 | £58,467 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 6% | 6% | 13% | 17% | 20% | 63% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change