Flat RG27 2 beds 1 bath

East View Cottages, Hartley Wintney RG27

South East, England · RG27

Initial Investment

First Year

£161,750First Year

Profit From Rental Income

After 5 Years

£25,025

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£70,242

↗ 14%After 5 Years

Return On Investment

59%

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	£29,700	£30,145	£30,899	£31,672	£32,622	£155,038
Total Expenses	£24,609	£24,700	£24,818	£24,939	£25,077	£124,143
Profit Before Tax	£5,091	£5,446	£6,081	£6,732	£7,545	£30,895
Profit After Tax	£4,124	£4,411	£4,926	£5,453	£6,111	£25,025
Change In Property Value	£4,950	£5,000	£15,148	£20,804	£24,341	£70,242
Net Return	£9,074	£9,411	£20,074	£26,257	£30,452	£95,268
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	6%	6%	12%	16%	19%	59%

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