Semi Detached
OX9
2 beds
1 bath
North Street, Thame OX9
South East, England · OX9
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£14,398
↗ 15%After 5 Years
Change In Property Value
£44,700
↗ 14%After 5 Years
Return On Investment
60%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,640 | £17,905 | £18,352 | £18,811 | £19,375 | £92,083 |
| Total Expenses | £14,762 | £14,800 | £14,855 | £14,912 | £14,979 | £74,307 |
| Profit Before Tax | £2,878 | £3,105 | £3,497 | £3,899 | £4,396 | £17,776 |
| Profit After Tax | £2,331 | £2,515 | £2,833 | £3,158 | £3,561 | £14,398 |
| Change In Property Value | £3,150 | £3,182 | £9,640 | £13,239 | £15,489 | £44,700 |
| Net Return | £5,481 | £5,697 | £12,473 | £16,397 | £19,050 | £59,098 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 6% | 6% | 13% | 17% | 19% | 60% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change