Detached GU22 4 beds 2 baths

Pyrford GU22

South East, England · GU22

Initial Investment

First Year

£296,500First Year

Profit From Rental Income

After 5 Years

£57,413

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£124,876

↗ 14%After 5 Years

Return On Investment

61%

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	£52,800	£53,592	£54,932	£56,305	£57,994	£275,623
Total Expenses	£40,694	£40,785	£40,929	£41,078	£41,257	£204,743
Profit Before Tax	£12,106	£12,807	£14,002	£15,227	£16,737	£70,880
Profit After Tax	£9,806	£10,374	£11,342	£12,334	£13,557	£57,413
Change In Property Value	£8,800	£8,888	£26,931	£36,985	£43,272	£124,876
Net Return	£18,606	£19,262	£38,273	£49,319	£56,829	£182,288
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	6%	6%	13%	17%	19%	61%

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