Flat
KT6
4 beds
1 bath
Oakleigh Avenue, Surbiton KT6
South East, England · KT6
View property listing
Initial Investment
£263,250First YearProfit From Rental Income
£13,855
↗ 5%After 5 Years
Change In Property Value
£133,583
↗ 17%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £32,976 | £33,471 | £33,973 | £34,822 | £35,693 | £170,934 |
| Total Expenses | £30,555 | £30,654 | £30,746 | £30,872 | £31,002 | £153,830 |
| Profit Before Tax | £2,421 | £2,816 | £3,227 | £3,950 | £4,690 | £17,104 |
| Profit After Tax | £1,961 | £2,281 | £2,614 | £3,199 | £3,799 | £13,855 |
| Change In Property Value | £7,850 | £23,786 | £32,665 | £38,219 | £31,063 | £133,583 |
| Net Return | £9,811 | £26,067 | £35,279 | £41,418 | £34,862 | £147,437 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 10% | 13% | 16% | 13% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change