Terraced GU7 2 beds 1 bath

Godalming, Surrey GU7

South East, England · GU7

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£-19,042

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£60,309

↗ 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	£14,448	£14,665	£15,031	£15,407	£15,869	£75,421
Total Expenses	£18,807	£18,840	£18,887	£18,936	£18,993	£94,462
Profit Before Tax	£-4,359	£-4,175	£-3,856	£-3,529	£-3,123	£-19,042
Profit After Tax	£-4,359	£-4,175	£-3,856	£-3,529	£-3,123	£-19,042
Change In Property Value	£4,250	£4,293	£13,006	£17,862	£20,898	£60,309
Net Return	£-109	£117	£9,150	£14,333	£17,775	£41,267
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