Detached
HP17
5 beds
2 baths
Biggs Lane, Dinton HP17
South East, England · HP17
View property listing
Initial Investment
£402,250First YearProfit From Rental Income
£75,677
↗ 19%After 5 Years
Change In Property Value
£163,190
↗ 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 | £69,000 | £70,035 | £71,786 | £73,581 | £75,788 | £360,189 |
| Total Expenses | £53,026 | £53,141 | £53,327 | £53,518 | £53,749 | £266,761 |
| Profit Before Tax | £15,974 | £16,894 | £18,459 | £20,063 | £22,039 | £93,428 |
| Profit After Tax | £12,939 | £13,684 | £14,952 | £16,251 | £17,852 | £75,677 |
| Change In Property Value | £11,500 | £11,615 | £35,193 | £48,332 | £56,549 | £163,190 |
| Net Return | £24,439 | £25,299 | £50,145 | £64,583 | £74,400 | £238,867 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 6% | 6% | 12% | 16% | 18% | 59% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change