Terraced GU9 2 beds 1 bath

Farnborough Road, Farnham GU9

South East, England · GU9

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£5,028

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£46,119

↗ 14%After 5 Years

Return On Investment

50%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,600	£15,834	£16,230	£16,636	£17,135	£81,434
Total Expenses	£14,954	£14,989	£15,040	£15,091	£15,152	£75,226
Profit Before Tax	£646	£845	£1,190	£1,544	£1,983	£6,208
Profit After Tax	£523	£684	£964	£1,251	£1,606	£5,028
Change In Property Value	£3,250	£3,283	£9,946	£13,659	£15,981	£46,119
Net Return	£3,773	£3,967	£10,910	£14,910	£17,587	£51,147
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	4%	4%	11%	15%	17%	50%

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