Flat
GU4
4 beds
3 baths
Blackheath Lane, Blackheath, Guildford GU4
South East, England · GU4
View property listing
Initial Investment
£412,250First YearProfit From Rental Income
£149,752
↗ 36%After 5 Years
Change In Property Value
£166,737
↗ 14%After 5 Years
Return On Investment
77%
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 | £91,188 | £92,556 | £94,870 | £97,241 | £100,159 | £476,014 |
| Total Expenses | £57,737 | £57,920 | £58,194 | £58,475 | £58,809 | £291,135 |
| Profit Before Tax | £33,451 | £34,636 | £36,676 | £38,766 | £41,349 | £184,878 |
| Profit After Tax | £27,095 | £28,055 | £29,707 | £31,401 | £33,493 | £149,752 |
| Change In Property Value | £11,750 | £11,868 | £35,959 | £49,383 | £57,778 | £166,737 |
| Net Return | £38,845 | £39,923 | £65,666 | £80,784 | £91,271 | £316,489 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 9% | 10% | 16% | 20% | 22% | 77% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change