Flat
GU27
0 beds
0 baths
Kings Road, Haslemere GU27
South East, England · GU27
View property listing
Initial Investment
£266,750First YearProfit From Rental Income
£-38,192
↘ -14%After 5 Years
Change In Property Value
£135,284
↗ 17%After 5 Years
Return On Investment
36%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,468 | £21,790 | £22,117 | £22,670 | £23,237 | £111,281 |
| Total Expenses | £29,726 | £29,808 | £29,882 | £29,979 | £30,078 | £149,473 |
| Profit Before Tax | £-8,258 | £-8,018 | £-7,765 | £-7,309 | £-6,842 | £-38,192 |
| Profit After Tax | £-8,258 | £-8,018 | £-7,765 | £-7,309 | £-6,842 | £-38,192 |
| Change In Property Value | £7,950 | £24,089 | £33,082 | £38,705 | £31,459 | £135,284 |
| Net Return | £-308 | £16,070 | £25,317 | £31,396 | £24,617 | £97,092 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -14% |
| Total Net Return (%) | 0% | 6% | 9% | 12% | 9% | 36% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change