Terraced GU19 2 beds 1 bath

Bagshot, Surrey GU19

South East, England · GU19

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£701

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£51,051

↗ 17%After 5 Years

Return On Investment

55%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,100	£11,266	£11,435	£11,721	£12,014	£57,538
Total Expenses	£11,263	£11,292	£11,319	£11,358	£11,398	£56,629
Profit Before Tax	£-163	£-25	£117	£364	£617	£909
Profit After Tax	£-163	£-25	£95	£294	£499	£701
Change In Property Value	£3,000	£9,090	£12,484	£14,606	£11,871	£51,051
Net Return	£2,838	£9,065	£12,578	£14,900	£12,371	£51,751
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	3%	10%	13%	16%	13%	55%

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