Flat
KT6
3 beds
3 baths
Maple Road, Surbiton KT6
South East, England · KT6
View property listing
Initial Investment
£422,250First YearProfit From Rental Income
£25,619
↗ 6%After 5 Years
Change In Property Value
£204,203
↗ 17%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £50,400 | £51,156 | £51,923 | £53,221 | £54,552 | £261,253 |
| Total Expenses | £45,650 | £45,776 | £45,893 | £46,065 | £46,241 | £229,625 |
| Profit Before Tax | £4,750 | £5,380 | £6,030 | £7,156 | £8,311 | £31,628 |
| Profit After Tax | £3,848 | £4,358 | £4,884 | £5,797 | £6,732 | £25,619 |
| Change In Property Value | £12,000 | £36,360 | £49,934 | £58,423 | £47,485 | £204,203 |
| Net Return | £15,848 | £40,718 | £54,819 | £64,220 | £54,217 | £229,822 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 4% | 10% | 13% | 15% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change