Detached
SO41
0 beds
0 baths
Chapel Lane, Sway, Lymington, Hampshire SO41
Initial Investment
£515,549First YearProfit From Rental Income
£6,452
↗ 1%After 5 Years
Change In Property Value
£153,917
↗ 20%After 5 Years
Return On Investment
31%
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 | £34,872 | £35,569 | £36,459 | £37,370 | £38,304 | £182,575 |
| Total Expenses | £34,735 | £34,817 | £34,916 | £35,018 | £35,122 | £174,609 |
| Profit Before Tax | £137 | £753 | £1,542 | £2,352 | £3,182 | £7,966 |
| Profit After Tax | £111 | £610 | £1,249 | £1,905 | £2,577 | £6,452 |
| Change In Property Value | £15,500 | £15,810 | £32,252 | £41,928 | £48,427 | £153,917 |
| Net Return | £15,611 | £16,420 | £33,502 | £43,833 | £51,004 | £160,370 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 1% |
| Total Net Return (%) | 3% | 3% | 6% | 9% | 10% | 31% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change