Terraced HP13 1 bed 1 bath

Commonside, Downley HP13

South East, England · HP13

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£5,268

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£51,795

↗ 14%After 5 Years

Return On Investment

49%

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	£17,352	£17,612	£18,053	£18,504	£19,059	£90,580
Total Expenses	£16,717	£16,754	£16,809	£16,865	£16,931	£84,076
Profit Before Tax	£635	£858	£1,244	£1,639	£2,128	£6,504
Profit After Tax	£515	£695	£1,007	£1,328	£1,724	£5,268
Change In Property Value	£3,650	£3,687	£11,170	£15,340	£17,948	£51,795
Net Return	£4,165	£4,382	£12,178	£16,668	£19,672	£57,063
Return From Rental Income (%)	0%	1%	1%	1%	1%	5%
Total Net Return (%)	4%	4%	10%	14%	17%	49%

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