Detached
GU24
3 beds
2 baths
Chobham, Surrey GU24
South East, England · GU24
View property listing
Initial Investment
£542,250First YearProfit From Rental Income
£99,353
↗ 18%After 5 Years
Change In Property Value
£212,856
↗ 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 | £90,000 | £91,350 | £93,634 | £95,975 | £98,854 | £469,812 |
| Total Expenses | £69,013 | £69,159 | £69,398 | £69,643 | £69,942 | £347,155 |
| Profit Before Tax | £20,988 | £22,191 | £24,236 | £26,331 | £28,912 | £122,658 |
| Profit After Tax | £17,000 | £17,975 | £19,631 | £21,328 | £23,419 | £99,353 |
| Change In Property Value | £15,000 | £15,150 | £45,905 | £63,042 | £73,759 | £212,856 |
| Net Return | £32,000 | £33,125 | £65,535 | £84,371 | £97,178 | £312,209 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 6% | 6% | 12% | 16% | 18% | 58% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change