Terraced KT6 2 beds 1 bath

Tolworth Road, Surbiton KT6

South East, England · KT6

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£10,181

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£85,084

↗ 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	£20,496	£20,803	£21,115	£21,643	£22,184	£106,243
Total Expenses	£18,637	£18,680	£18,722	£18,785	£18,850	£93,674
Profit Before Tax	£1,859	£2,123	£2,394	£2,858	£3,335	£12,569
Profit After Tax	£1,506	£1,720	£1,939	£2,315	£2,701	£10,181
Change In Property Value	£5,000	£15,150	£20,806	£24,343	£19,785	£85,084
Net Return	£6,506	£16,870	£22,745	£26,658	£22,487	£95,265
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