Semi Detached
GU24
2 beds
2 baths
Windsor Road, Chobham, Woking GU24
South East, England · GU24
View property listing
Initial Investment
£193,250First YearProfit From Rental Income
£37,458
↗ 19%After 5 Years
Change In Property Value
£83,014
↗ 14%After 5 Years
Return On Investment
62%
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 | £35,100 | £35,626 | £36,517 | £37,430 | £38,553 | £183,227 |
| Total Expenses | £27,220 | £27,284 | £27,384 | £27,486 | £27,609 | £136,983 |
| Profit Before Tax | £7,880 | £8,342 | £9,133 | £9,944 | £10,944 | £46,244 |
| Profit After Tax | £6,383 | £6,757 | £7,398 | £8,055 | £8,865 | £37,458 |
| Change In Property Value | £5,850 | £5,909 | £17,903 | £24,586 | £28,766 | £83,014 |
| Net Return | £12,233 | £12,666 | £25,301 | £32,641 | £37,631 | £120,471 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 6% | 7% | 13% | 17% | 19% | 62% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change