Semi Detached GU24 2 beds 2 baths

Windsor Road, Chobham, Woking GU24

South East, England · GU24

Initial Investment

First Year

£193,250First Year

Profit From Rental Income

After 5 Years

£-19,718

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£83,014

↗ 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	£21,060	£21,376	£21,910	£22,458	£23,132	£109,936
Total Expenses	£25,816	£25,859	£25,923	£25,989	£26,067	£129,654
Profit Before Tax	£-4,756	£-4,483	£-4,013	£-3,531	£-2,935	£-19,718
Profit After Tax	£-4,756	£-4,483	£-4,013	£-3,531	£-2,935	£-19,718
Change In Property Value	£5,850	£5,909	£17,903	£24,586	£28,766	£83,014
Net Return	£1,094	£1,425	£13,890	£21,056	£25,831	£63,296
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-2%	-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