Semi Detached
GU1
2 beds
1 bath
Mary Road, Guildford GU1
South East, England · GU1
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£31,369
↗ 19%After 5 Years
Change In Property Value
£70,242
↗ 14%After 5 Years
Return On Investment
63%
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 | £29,700 | £30,145 | £30,899 | £31,672 | £32,622 | £155,038 |
| Total Expenses | £23,109 | £23,165 | £23,251 | £23,339 | £23,445 | £116,310 |
| Profit Before Tax | £6,591 | £6,980 | £7,648 | £8,332 | £9,177 | £38,728 |
| Profit After Tax | £5,339 | £5,654 | £6,195 | £6,749 | £7,433 | £31,369 |
| Change In Property Value | £4,950 | £5,000 | £15,148 | £20,804 | £24,341 | £70,242 |
| Net Return | £10,289 | £10,654 | £21,343 | £27,553 | £31,774 | £101,612 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 6% | 7% | 13% | 17% | 20% | 63% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change