Detached GU22 4 beds 2 baths

Pyrford GU22

South East, England · GU22

Initial Investment

First Year

£303,500First Year

Profit From Rental Income

After 5 Years

£-28,929

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£127,714

↗ 14%After 5 Years

Return On Investment

33%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,400	£32,886	£33,708	£34,551	£35,587	£169,132
Total Expenses	£39,448	£39,508	£39,601	£39,696	£39,810	£198,062
Profit Before Tax	£-7,048	£-6,622	£-5,892	£-5,145	£-4,223	£-28,929
Profit After Tax	£-7,048	£-6,622	£-5,892	£-5,145	£-4,223	£-28,929
Change In Property Value	£9,000	£9,090	£27,543	£37,825	£44,256	£127,714
Net Return	£1,953	£2,468	£21,650	£32,680	£40,033	£98,784
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-10%
Total Net Return (%)	1%	1%	7%	11%	13%	33%

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