Semi Detached KT5 4 beds 4 baths

Burney Avenue, Surbiton KT5

South East, England · KT5

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£17,568

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£136,135

↗ 17%After 5 Years

Return On Investment

57%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,796	£33,288	£33,787	£34,632	£35,498	£170,001
Total Expenses	£29,520	£29,581	£29,641	£29,736	£29,834	£148,312
Profit Before Tax	£3,276	£3,707	£4,146	£4,896	£5,664	£21,688
Profit After Tax	£2,654	£3,002	£3,358	£3,965	£4,588	£17,568
Change In Property Value	£8,000	£24,240	£33,290	£38,949	£31,657	£136,135
Net Return	£10,654	£27,242	£36,648	£42,914	£36,245	£153,703
Return From Rental Income (%)	1%	1%	1%	1%	2%	7%
Total Net Return (%)	4%	10%	14%	16%	13%	57%

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