Detached HP1 2 beds 1 bath

Grosvenor Terrace, Hemel Hempstead HP1

Yorkshire and The Humber, England · HP1

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£5,992

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£107,931

↗ 27%After 5 Years

Return On Investment

89%

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	£19,020	£19,305	£19,788	£20,283	£20,891	£99,287
Total Expenses	£18,272	£18,312	£18,371	£18,431	£18,503	£91,890
Profit Before Tax	£748	£993	£1,417	£1,851	£2,388	£7,397
Profit After Tax	£606	£805	£1,148	£1,499	£1,934	£5,992
Change In Property Value	£14,000	£14,490	£23,567	£27,123	£28,751	£107,931
Net Return	£14,606	£15,295	£24,715	£28,623	£30,685	£113,923
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	11%	12%	19%	22%	24%	89%

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