Semi Detached GU7 2 beds 1 bath

Summers Road, Farncombe GU7

South East, England · GU7

Initial Investment

First Year

£147,750First Year

Profit From Rental Income

After 5 Years

£-20,201

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£64,566

↗ 14%After 5 Years

Return On Investment

30%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,468	£15,700	£16,093	£16,495	£16,990	£80,745
Total Expenses	£20,099	£20,134	£20,184	£20,235	£20,295	£100,946
Profit Before Tax	£-4,631	£-4,434	£-4,091	£-3,740	£-3,305	£-20,201
Profit After Tax	£-4,631	£-4,434	£-4,091	£-3,740	£-3,305	£-20,201
Change In Property Value	£4,550	£4,596	£13,924	£19,123	£22,374	£64,566
Net Return	£-81	£162	£9,833	£15,383	£19,068	£44,365
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	0%	0%	7%	10%	13%	30%

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