Terraced GU10 2 beds 1 bath

The Street Wrecclesham, Farnham GU10

South East, England · GU10

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£2,755

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£48,247

↗ 14%After 5 Years

Return On Investment

47%

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	£15,636	£15,871	£16,267	£16,674	£17,174	£81,622
Total Expenses	£15,553	£15,588	£15,638	£15,690	£15,751	£78,221
Profit Before Tax	£83	£282	£629	£984	£1,423	£3,402
Profit After Tax	£67	£229	£509	£797	£1,153	£2,755
Change In Property Value	£3,400	£3,434	£10,405	£14,290	£16,719	£48,247
Net Return	£3,467	£3,663	£10,914	£15,087	£17,872	£51,003
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	3%	3%	10%	14%	17%	47%

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