Semi Detached
GU1
2 beds
1 bath
Mary Road, Guildford GU1
South East, England · GU1
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£-3,104
↘ -2%After 5 Years
Change In Property Value
£70,242
↗ 14%After 5 Years
Return On Investment
42%
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 | £20,796 | £21,108 | £21,636 | £22,177 | £22,842 | £108,558 |
| Total Expenses | £22,219 | £22,261 | £22,325 | £22,390 | £22,467 | £111,662 |
| Profit Before Tax | £-1,423 | £-1,153 | £-689 | £-213 | £375 | £-3,104 |
| Profit After Tax | £-1,423 | £-1,153 | £-689 | £-213 | £375 | £-3,104 |
| Change In Property Value | £4,950 | £5,000 | £15,148 | £20,804 | £24,341 | £70,242 |
| Net Return | £3,527 | £3,846 | £14,459 | £20,590 | £24,715 | £67,138 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 15% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change