Flat
SG5
2 beds
1 bath
Bedford Street, Hitchin SG5
East of England, England · SG5
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£29,790
↗ 20%After 5 Years
Change In Property Value
£76,490
↗ 17%After 5 Years
Return On Investment
73%
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 | £29,052 | £29,488 | £30,225 | £30,981 | £31,910 | £151,655 |
| Total Expenses | £22,759 | £22,849 | £22,965 | £23,085 | £23,220 | £114,878 |
| Profit Before Tax | £6,293 | £6,639 | £7,260 | £7,896 | £8,690 | £36,778 |
| Profit After Tax | £5,097 | £5,378 | £5,880 | £6,396 | £7,039 | £29,790 |
| Change In Property Value | £6,750 | £6,851 | £16,226 | £21,592 | £25,071 | £76,490 |
| Net Return | £11,847 | £12,229 | £22,106 | £27,988 | £32,110 | £106,281 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 22% | 73% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change