Detached GU22 4 beds 2 baths

Pyrford GU22

South East, England · GU22

Initial Investment

First Year

£312,250First Year

Profit From Rental Income

After 5 Years

£3,128

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£157,406

↗ 17%After 5 Years

Return On Investment

51%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,300	£33,799	£34,306	£35,164	£36,043	£172,613
Total Expenses	£33,592	£33,654	£33,715	£33,812	£33,910	£168,683
Profit Before Tax	£-292	£145	£591	£1,353	£2,133	£3,930
Profit After Tax	£-292	£118	£479	£1,096	£1,728	£3,128
Change In Property Value	£9,250	£28,028	£38,491	£45,035	£36,603	£157,406
Net Return	£8,958	£28,145	£38,970	£46,130	£38,331	£160,534
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	3%	9%	12%	15%	12%	51%

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