Flat OX9 2 beds 1 bath

North Street, Thame OX9

South East, England · OX9

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£12,849

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£44,700

↗ 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	£18,900	£19,183	£19,663	£20,155	£20,759	£98,661
Total Expenses	£16,388	£16,462	£16,553	£16,646	£16,749	£82,797
Profit Before Tax	£2,512	£2,722	£3,110	£3,509	£4,010	£15,863
Profit After Tax	£2,035	£2,204	£2,519	£2,842	£3,248	£12,849
Change In Property Value	£3,150	£3,182	£9,640	£13,239	£15,489	£44,700
Net Return	£5,185	£5,386	£12,159	£16,081	£18,738	£57,549
Return From Rental Income (%)	2%	2%	3%	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