Terraced HP23 3 beds 1 bath

Hollybush Row, Tring HP23

South East, England · HP23

Initial Investment

First Year

£110,982First Year

Profit From Rental Income

After 5 Years

£4,992

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£49,659

↗ 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	£16,644	£16,894	£17,316	£17,749	£18,281	£86,884
Total Expenses	£16,049	£16,085	£16,138	£16,192	£16,256	£80,721
Profit Before Tax	£595	£809	£1,178	£1,557	£2,025	£6,163
Profit After Tax	£482	£655	£954	£1,261	£1,640	£4,992
Change In Property Value	£3,500	£3,534	£10,710	£14,708	£17,208	£49,659
Net Return	£3,982	£4,189	£11,664	£15,969	£18,848	£54,652
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	4%	4%	11%	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