Flat
OX14
3 beds
1 bath
High Street, Long Wittenham, Abingdon, Oxfordshire OX14
Initial Investment
£250,174First YearProfit From Rental Income
£41,552
↗ 17%After 5 Years
Change In Property Value
£84,406
↗ 20%After 5 Years
Return On Investment
50%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £32,988 | £33,648 | £34,489 | £35,351 | £36,235 | £172,711 |
| Total Expenses | £23,959 | £24,112 | £24,278 | £24,447 | £24,617 | £121,412 |
| Profit Before Tax | £9,029 | £9,536 | £10,211 | £10,904 | £11,618 | £51,299 |
| Profit After Tax | £7,314 | £7,724 | £8,271 | £8,832 | £9,411 | £41,552 |
| Change In Property Value | £8,500 | £8,670 | £17,687 | £22,993 | £26,557 | £84,406 |
| Net Return | £15,814 | £16,394 | £25,958 | £31,825 | £35,968 | £125,958 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 6% | 7% | 10% | 13% | 14% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change