Detached
HP22
3 beds
1 bath
Hale Road, Wendover HP22
South East, England · HP22
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£48,619
↗ 19%After 5 Years
Change In Property Value
£106,428
↗ 14%After 5 Years
Return On Investment
62%
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 | £45,000 | £45,675 | £46,817 | £47,987 | £49,427 | £234,906 |
| Total Expenses | £34,756 | £34,835 | £34,960 | £35,088 | £35,243 | £174,883 |
| Profit Before Tax | £10,244 | £10,840 | £11,857 | £12,899 | £14,184 | £60,023 |
| Profit After Tax | £8,297 | £8,780 | £9,604 | £10,448 | £11,489 | £48,619 |
| Change In Property Value | £7,500 | £7,575 | £22,952 | £31,521 | £36,880 | £106,428 |
| Net Return | £15,797 | £16,355 | £32,556 | £41,969 | £48,369 | £155,047 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 6% | 7% | 13% | 17% | 19% | 62% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change