Terraced
GU16
2 beds
2 baths
Mytchett Heath, Camberley GU16
South East, England · GU16
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£5,158
↗ 5%After 5 Years
Change In Property Value
£51,085
↗ 14%After 5 Years
Return On Investment
49%
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 | £17,112 | £17,369 | £17,803 | £18,248 | £18,795 | £89,327 |
| Total Expenses | £16,494 | £16,531 | £16,586 | £16,641 | £16,706 | £82,959 |
| Profit Before Tax | £618 | £837 | £1,217 | £1,607 | £2,089 | £6,368 |
| Profit After Tax | £500 | £678 | £986 | £1,302 | £1,692 | £5,158 |
| Change In Property Value | £3,600 | £3,636 | £11,017 | £15,130 | £17,702 | £51,085 |
| Net Return | £4,100 | £4,314 | £12,003 | £16,432 | £19,394 | £56,244 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 10% | 14% | 17% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change