Detached
HP17
3 beds
1 bath
Dollicott, Haddenham HP17
South East, England · HP17
View property listing
Initial Investment
£156,500First YearProfit From Rental Income
£30,355
↗ 19%After 5 Years
Change In Property Value
£68,114
↗ 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 | £28,800 | £29,232 | £29,963 | £30,712 | £31,633 | £150,340 |
| Total Expenses | £22,424 | £22,479 | £22,563 | £22,648 | £22,751 | £112,865 |
| Profit Before Tax | £6,376 | £6,753 | £7,400 | £8,063 | £8,882 | £37,475 |
| Profit After Tax | £5,165 | £5,470 | £5,994 | £6,531 | £7,194 | £30,355 |
| Change In Property Value | £4,800 | £4,848 | £14,689 | £20,173 | £23,603 | £68,114 |
| Net Return | £9,965 | £10,318 | £20,684 | £26,705 | £30,797 | £98,469 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 6% | 7% | 13% | 17% | 20% | 63% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change