Flat KT5 2 beds 2 baths

The Avenue, Surbiton KT5

South East, England · KT5

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£5,071

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£93,593

↗ 17%After 5 Years

Return On Investment

55%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,548	£22,886	£23,230	£23,810	£24,406	£116,879
Total Expenses	£21,951	£22,035	£22,110	£22,210	£22,312	£110,619
Profit Before Tax	£597	£851	£1,119	£1,600	£2,093	£6,261
Profit After Tax	£484	£690	£907	£1,296	£1,696	£5,071
Change In Property Value	£5,500	£16,665	£22,887	£26,777	£21,764	£93,593
Net Return	£5,984	£17,355	£23,793	£28,073	£23,460	£98,664
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	3%	10%	13%	16%	13%	55%

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