Terraced
HP23
2 beds
1 bath
Western Road, Tring HP23
South East, England · HP23
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£-34,238
↘ -34%After 5 Years
Change In Property Value
£45,409
↗ 14%After 5 Years
Return On Investment
11%
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 | £6,780 | £6,882 | £7,054 | £7,230 | £7,447 | £35,393 |
| Total Expenses | £13,874 | £13,896 | £13,924 | £13,952 | £13,985 | £69,630 |
| Profit Before Tax | £-7,094 | £-7,014 | £-6,870 | £-6,722 | £-6,538 | £-34,238 |
| Profit After Tax | £-7,094 | £-7,014 | £-6,870 | £-6,722 | £-6,538 | £-34,238 |
| Change In Property Value | £3,200 | £3,232 | £9,793 | £13,449 | £15,735 | £45,409 |
| Net Return | £-3,894 | £-3,782 | £2,923 | £6,727 | £9,198 | £11,172 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| Total Net Return (%) | -4% | -4% | 3% | 7% | 9% | 11% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change