Flat RH6 2 beds 1 bath

Albert Road, Horley RH6

South East, England · RH6

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£15,217

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£49,666

↗ 14%After 5 Years

Return On Investment

58%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,000	£21,315	£21,848	£22,394	£23,066	£109,623
Total Expenses	£17,986	£18,064	£18,160	£18,258	£18,368	£90,837
Profit Before Tax	£3,014	£3,251	£3,688	£4,136	£4,698	£18,786
Profit After Tax	£2,441	£2,634	£2,987	£3,350	£3,805	£15,217
Change In Property Value	£3,500	£3,535	£10,711	£14,710	£17,211	£49,666
Net Return	£5,941	£6,169	£13,698	£18,060	£21,016	£64,883
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	5%	6%	12%	16%	19%	58%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change