Terraced HP22 2 beds 1 bath

Back Street, Wendover HP22

South East, England · HP22

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£6,496

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£60,309

↗ 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	£20,208	£20,511	£21,024	£21,549	£22,196	£105,488
Total Expenses	£19,383	£19,424	£19,487	£19,550	£19,625	£97,469
Profit Before Tax	£825	£1,087	£1,537	£1,999	£2,571	£8,019
Profit After Tax	£669	£880	£1,245	£1,620	£2,082	£6,496
Change In Property Value	£4,250	£4,293	£13,006	£17,862	£20,898	£60,309
Net Return	£4,919	£5,173	£14,252	£19,482	£22,981	£66,805
Return From Rental Income (%)	0%	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