Terraced HP23 2 beds 1 bath

Tring Station, Tring, Hertfordshire HP23

South East, England · HP23

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£7,000

↗ 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	£21,396	£21,717	£22,260	£22,816	£23,501	£111,690
Total Expenses	£20,493	£20,537	£20,602	£20,669	£20,748	£103,049
Profit Before Tax	£903	£1,180	£1,658	£2,148	£2,753	£8,641
Profit After Tax	£731	£956	£1,343	£1,740	£2,230	£7,000
Change In Property Value	£4,500	£4,545	£13,771	£18,913	£22,128	£63,857
Net Return	£5,231	£5,501	£15,114	£20,652	£24,358	£70,856
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