Detached HP22 4 beds 4 baths

Manor Road, Oving HP22

South East, England · HP22

Initial Investment

First Year

£322,250First Year

Profit From Rental Income

After 5 Years

£18,765

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£134,809

↗ 14%After 5 Years

Return On Investment

48%

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	£45,600	£46,284	£47,441	£48,627	£50,086	£238,038
Total Expenses	£42,751	£42,831	£42,958	£43,087	£43,244	£214,871
Profit Before Tax	£2,849	£3,453	£4,483	£5,540	£6,842	£23,167
Profit After Tax	£2,307	£2,797	£3,632	£4,487	£5,542	£18,765
Change In Property Value	£9,500	£9,595	£29,073	£39,927	£46,714	£134,809
Net Return	£11,807	£12,392	£32,704	£44,414	£52,256	£153,574
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	4%	4%	10%	14%	16%	48%

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