Terraced
HR9
2 beds
1 bath
New Street, Ross-On-Wye, Herefordshire HR9
Initial Investment
£120,200First YearProfit From Rental Income
£12,450
↗ 10%After 5 Years
Change In Property Value
£47,665
↗ 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 | £13,920 | £14,198 | £14,553 | £14,917 | £15,290 | £72,879 |
| Total Expenses | £11,414 | £11,453 | £11,500 | £11,547 | £11,595 | £57,509 |
| Profit Before Tax | £2,506 | £2,745 | £3,054 | £3,370 | £3,695 | £15,370 |
| Profit After Tax | £2,030 | £2,223 | £2,474 | £2,730 | £2,993 | £12,450 |
| Change In Property Value | £4,800 | £4,896 | £9,988 | £12,984 | £14,997 | £47,665 |
| Net Return | £6,830 | £7,119 | £12,461 | £15,714 | £17,990 | £60,115 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| 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