Flat OX7 1 bed 1 bath

Upper End, Shipton-Under-Wychwood OX7

South East, England · OX7

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£11,834

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£42,571

↗ 14%After 5 Years

Return On Investment

58%

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	£18,000	£18,270	£18,727	£19,195	£19,771	£93,962
Total Expenses	£15,703	£15,776	£15,864	£15,955	£16,055	£79,352
Profit Before Tax	£2,298	£2,494	£2,863	£3,240	£3,716	£14,610
Profit After Tax	£1,861	£2,021	£2,319	£2,624	£3,010	£11,834
Change In Property Value	£3,000	£3,030	£9,181	£12,608	£14,752	£42,571
Net Return	£4,861	£5,051	£11,500	£15,233	£17,762	£54,406
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	5%	5%	12%	16%	19%	58%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change