Detached
GU23
5 beds
5 baths
Send, Surrey GU23
South East, England · GU23
View property listing
Initial Investment
£482,250First YearProfit From Rental Income
£104,641
↗ 22%After 5 Years
Change In Property Value
£191,570
↗ 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 | £85,056 | £86,332 | £88,490 | £90,702 | £93,423 | £444,004 |
| Total Expenses | £62,567 | £62,706 | £62,933 | £63,165 | £63,447 | £314,817 |
| Profit Before Tax | £22,489 | £23,626 | £25,558 | £27,538 | £29,976 | £129,186 |
| Profit After Tax | £18,216 | £19,137 | £20,702 | £22,306 | £24,281 | £104,641 |
| Change In Property Value | £13,500 | £13,635 | £41,314 | £56,738 | £66,383 | £191,570 |
| Net Return | £31,716 | £32,772 | £62,016 | £79,043 | £90,664 | £296,211 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 7% | 7% | 13% | 16% | 19% | 61% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change