Detached
HP22
4 beds
4 baths
Manor Road, Oving HP22
South East, England · HP22
View property listing
Initial Investment
£330,250First YearProfit From Rental Income
£63,501
↗ 19%After 5 Years
Change In Property Value
£137,647
↗ 14%After 5 Years
Return On Investment
61%
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 | £58,200 | £59,073 | £60,550 | £62,064 | £63,925 | £303,812 |
| Total Expenses | £44,805 | £44,904 | £45,062 | £45,224 | £45,421 | £225,416 |
| Profit Before Tax | £13,395 | £14,169 | £15,488 | £16,839 | £18,504 | £78,396 |
| Profit After Tax | £10,850 | £11,477 | £12,545 | £13,640 | £14,988 | £63,501 |
| Change In Property Value | £9,700 | £9,797 | £29,685 | £40,767 | £47,698 | £137,647 |
| Net Return | £20,550 | £21,274 | £42,230 | £54,407 | £62,686 | £201,148 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 6% | 6% | 13% | 16% | 19% | 61% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change