Detached GU24 3 beds 1 bath

Pirbright, The Green, Woking GU24

South East, England · GU24

Initial Investment

First Year

£322,250First Year

Profit From Rental Income

After 5 Years

£62,148

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£134,809

↗ 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	£57,000	£57,855	£59,301	£60,784	£62,607	£297,548
Total Expenses	£43,891	£43,988	£44,144	£44,303	£44,496	£220,822
Profit Before Tax	£13,109	£13,867	£15,158	£16,481	£18,112	£76,726
Profit After Tax	£10,618	£11,232	£12,278	£13,350	£14,670	£62,148
Change In Property Value	£9,500	£9,595	£29,073	£39,927	£46,714	£134,809
Net Return	£20,118	£20,827	£41,351	£53,276	£61,385	£196,957
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