Flat KT1 0 beds 0 baths

Surbiton Road, Kingston Upon Thames KT1

South East, England · KT1

Initial Investment

First Year

£542,250First Year

Profit From Rental Income

After 5 Years

£28,471

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£255,253

↗ 17%After 5 Years

Return On Investment

52%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£61,500	£62,422	£63,359	£64,943	£66,566	£318,791
Total Expenses	£56,413	£56,555	£56,689	£56,890	£57,095	£283,641
Profit Before Tax	£5,088	£5,868	£6,669	£8,053	£9,472	£35,150
Profit After Tax	£4,121	£4,753	£5,402	£6,523	£7,672	£28,471
Change In Property Value	£15,000	£45,450	£62,418	£73,029	£59,356	£255,253
Net Return	£19,121	£50,203	£67,820	£79,552	£67,029	£283,725
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	4%	9%	13%	15%	12%	52%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change