Terraced KT6 3 beds 1 bath

Ravenswood Avenue, Surbiton KT6

South East, England · KT6

Initial Investment

First Year

£210,750First Year

Profit From Rental Income

After 5 Years

£13,539

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£108,057

↗ 17%After 5 Years

Return On Investment

58%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,040	£26,431	£26,827	£27,498	£28,185	£134,981
Total Expenses	£23,535	£23,587	£23,637	£23,714	£23,794	£118,266
Profit Before Tax	£2,505	£2,844	£3,190	£3,784	£4,392	£16,715
Profit After Tax	£2,029	£2,304	£2,584	£3,065	£3,557	£13,539
Change In Property Value	£6,350	£19,241	£26,424	£30,916	£25,128	£108,057
Net Return	£8,379	£21,544	£29,008	£33,980	£28,685	£121,596
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	4%	10%	14%	16%	14%	58%

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