Semi Detached HP10 2 beds 1 bath

Station Road, Loudwater HP10

South East, England · HP10

Initial Investment

First Year

£137,232First Year

Profit From Rental Income

After 5 Years

£26,642

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£60,302

↗ 14%After 5 Years

Return On Investment

63%

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	£25,500	£25,883	£26,530	£27,193	£28,009	£133,113
Total Expenses	£19,910	£19,960	£20,035	£20,112	£20,205	£100,222
Profit Before Tax	£5,590	£5,923	£6,494	£7,080	£7,804	£32,892
Profit After Tax	£4,528	£4,798	£5,261	£5,735	£6,321	£26,642
Change In Property Value	£4,250	£4,292	£13,005	£17,860	£20,896	£60,302
Net Return	£8,777	£9,090	£18,265	£23,595	£27,217	£86,944
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	6%	7%	13%	17%	20%	63%

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