Terraced
HP11
3 beds
1 bath
West End Road, High Wycombe HP11
South East, England · HP11
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£14,162
↗ 14%After 5 Years
Change In Property Value
£46,119
↗ 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 | £18,000 | £18,270 | £18,727 | £19,195 | £19,771 | £93,962 |
| Total Expenses | £15,194 | £15,233 | £15,289 | £15,347 | £15,415 | £76,479 |
| Profit Before Tax | £2,806 | £3,037 | £3,437 | £3,848 | £4,355 | £17,483 |
| Profit After Tax | £2,273 | £2,460 | £2,784 | £3,117 | £3,528 | £14,162 |
| Change In Property Value | £3,250 | £3,283 | £9,946 | £13,659 | £15,981 | £46,119 |
| Net Return | £5,523 | £5,743 | £12,730 | £16,776 | £19,509 | £60,280 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 5% | 6% | 12% | 16% | 19% | 59% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change