Terraced KT6 2 beds 1 bath

Vale Road South, Surbiton KT6

South East, England · KT6

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£5,987

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£56,156

↗ 17%After 5 Years

Return On Investment

60%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,524	£13,727	£13,933	£14,281	£14,638	£70,103
Total Expenses	£12,470	£12,503	£12,534	£12,579	£12,625	£62,711
Profit Before Tax	£1,054	£1,224	£1,399	£1,702	£2,013	£7,391
Profit After Tax	£854	£991	£1,133	£1,379	£1,630	£5,987
Change In Property Value	£3,300	£9,999	£13,732	£16,066	£13,058	£56,156
Net Return	£4,154	£10,990	£14,865	£17,445	£14,689	£62,143
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	4%	11%	14%	17%	14%	60%

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