Flat
HR2
5 beds
3 baths
Longtown, Hereford HR2
Initial Investment
£531,549First YearProfit From Rental Income
£87,855
↗ 17%After 5 Years
Change In Property Value
£157,890
↗ 20%After 5 Years
Return On Investment
46%
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 | £58,704 | £59,878 | £61,375 | £62,909 | £64,482 | £307,349 |
| Total Expenses | £39,412 | £39,575 | £39,768 | £39,965 | £40,165 | £198,886 |
| Profit Before Tax | £19,292 | £20,303 | £21,607 | £22,944 | £24,317 | £108,462 |
| Profit After Tax | £15,626 | £16,445 | £17,502 | £18,585 | £19,697 | £87,855 |
| Change In Property Value | £15,900 | £16,218 | £33,085 | £43,010 | £49,677 | £157,890 |
| Net Return | £31,526 | £32,663 | £50,586 | £61,595 | £69,373 | £245,744 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 17% |
| Total Net Return (%) | 6% | 6% | 10% | 12% | 13% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change