Terraced
HR5
2 beds
1 bath
Market Hall Street, Kington HR5
Initial Investment
£68,176First YearProfit From Rental Income
£6,359
↗ 9%After 5 Years
Change In Property Value
£27,795
↗ 20%After 5 Years
Return On Investment
50%
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 | £8,112 | £8,274 | £8,481 | £8,693 | £8,910 | £42,471 |
| Total Expenses | £6,864 | £6,891 | £6,923 | £6,955 | £6,987 | £34,620 |
| Profit Before Tax | £1,248 | £1,383 | £1,558 | £1,738 | £1,923 | £7,850 |
| Profit After Tax | £1,011 | £1,120 | £1,262 | £1,408 | £1,558 | £6,359 |
| Change In Property Value | £2,799 | £2,855 | £5,824 | £7,571 | £8,745 | £27,795 |
| Net Return | £3,810 | £3,975 | £7,086 | £8,979 | £10,303 | £34,153 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 15% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change