Terraced HP17 2 beds 2 baths

High Street, Dinton HP17

South East, England · HP17

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£5,882

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£56,052

↗ 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	£18,780	£19,062	£19,538	£20,027	£20,627	£98,034
Total Expenses	£18,050	£18,089	£18,148	£18,208	£18,278	£90,772
Profit Before Tax	£730	£972	£1,391	£1,819	£2,349	£7,262
Profit After Tax	£592	£788	£1,126	£1,474	£1,903	£5,882
Change In Property Value	£3,950	£3,990	£12,088	£16,601	£19,423	£56,052
Net Return	£4,542	£4,777	£13,215	£18,075	£21,326	£61,934
Return From Rental Income (%)	0%	1%	1%	1%	2%	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