Terraced GU16 2 beds 2 baths

Mytchett Heath, Camberley GU16

South East, England · GU16

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£1,715

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£51,795

↗ 14%After 5 Years

Return On Investment

46%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,428	£16,674	£17,091	£17,519	£18,044	£85,756
Total Expenses	£16,624	£16,660	£16,713	£16,766	£16,830	£83,593
Profit Before Tax	£-196	£14	£379	£752	£1,214	£2,163
Profit After Tax	£-196	£11	£307	£609	£984	£1,715
Change In Property Value	£3,650	£3,687	£11,170	£15,340	£17,948	£51,795
Net Return	£3,454	£3,698	£11,477	£15,949	£18,932	£53,510
Return From Rental Income (%)	0%	0%	0%	1%	1%	1%
Total Net Return (%)	3%	3%	10%	14%	16%	46%

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