Terraced SL6 3 beds 1 bath

Holyport SL6

South East, England · SL6

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£22,081

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£92,238

↗ 14%After 5 Years

Return On Investment

53%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,804	£34,311	£35,169	£36,048	£37,129	£176,461
Total Expenses	£29,669	£29,731	£29,828	£29,927	£30,046	£149,201
Profit Before Tax	£4,135	£4,580	£5,341	£6,121	£7,084	£27,261
Profit After Tax	£3,349	£3,710	£4,326	£4,958	£5,738	£22,081
Change In Property Value	£6,500	£6,565	£19,892	£27,318	£31,962	£92,238
Net Return	£9,849	£10,275	£24,218	£32,277	£37,700	£114,319
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	5%	5%	11%	15%	17%	53%

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