Terraced HP22 2 beds 1 bath

Chandos Place, Wendover HP22

South East, England · HP22

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£7,776

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£63,857

↗ 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	£21,600	£21,924	£22,472	£23,034	£23,725	£112,755
Total Expenses	£20,514	£20,558	£20,623	£20,690	£20,770	£103,155
Profit Before Tax	£1,086	£1,366	£1,849	£2,344	£2,955	£9,600
Profit After Tax	£880	£1,107	£1,498	£1,898	£2,393	£7,776
Change In Property Value	£4,500	£4,545	£13,771	£18,913	£22,128	£63,857
Net Return	£5,380	£5,652	£15,269	£20,811	£24,521	£71,633
Return From Rental Income (%)	1%	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