Flat RH6 0 beds 0 baths

Church Road, Horley, Surrey RH6

South East, England · RH6

Initial Investment

First Year

£277,250First Year

Profit From Rental Income

After 5 Years

£71,084

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£140,389

↗ 17%After 5 Years

Return On Investment

76%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£49,500	£50,243	£50,996	£52,271	£53,578	£256,588
Total Expenses	£33,494	£33,619	£33,735	£33,904	£34,078	£168,830
Profit Before Tax	£16,006	£16,624	£17,261	£18,367	£19,500	£87,758
Profit After Tax	£12,965	£13,465	£13,982	£14,877	£15,795	£71,084
Change In Property Value	£8,250	£24,998	£34,330	£40,166	£32,646	£140,389
Net Return	£21,215	£38,463	£48,311	£55,043	£48,441	£211,473
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	8%	14%	17%	20%	17%	76%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change