Flat
GU4
0 beds
0 baths
Whitmoor Lane, Sutton Green, Guildford GU4
South East, England · GU4
View property listing
Initial Investment
£4,750First YearProfit From Rental Income
£-10,557
↘ -222%After 5 Years
Change In Property Value
£2,127
↗ 17%After 5 Years
Return On Investment
-177%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £408 | £414 | £420 | £431 | £442 | £2,115 |
| Total Expenses | £2,443 | £2,494 | £2,535 | £2,578 | £2,622 | £12,672 |
| Profit Before Tax | £-2,035 | £-2,079 | £-2,115 | £-2,147 | £-2,180 | £-10,557 |
| Profit After Tax | £-2,035 | £-2,079 | £-2,115 | £-2,147 | £-2,180 | £-10,557 |
| Change In Property Value | £125 | £379 | £520 | £609 | £495 | £2,127 |
| Net Return | £-1,910 | £-1,701 | £-1,595 | £-1,539 | £-1,686 | £-8,430 |
| Return From Rental Income (%) | -43% | -44% | -45% | -45% | -46% | -222% |
| Total Net Return (%) | -40% | -36% | -34% | -32% | -35% | -177% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change