Detached GU24 3 beds 2 baths

Chobham, Surrey GU24

South East, England · GU24

Initial Investment

First Year

£542,250First Year

Profit From Rental Income

After 5 Years

£-46,475

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£212,856

↗ 14%After 5 Years

Return On Investment

31%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£54,000	£54,810	£56,180	£57,585	£59,312	£281,887
Total Expenses	£65,413	£65,505	£65,653	£65,804	£65,988	£328,362
Profit Before Tax	£-11,413	£-10,695	£-9,473	£-8,219	£-6,675	£-46,475
Profit After Tax	£-11,413	£-10,695	£-9,473	£-8,219	£-6,675	£-46,475
Change In Property Value	£15,000	£15,150	£45,905	£63,042	£73,759	£212,856
Net Return	£3,588	£4,455	£36,432	£54,823	£67,084	£166,381
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	1%	1%	7%	10%	12%	31%

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