Flat KT6 2 beds 0 baths

Saxon Close, Surbiton, Surrey KT6

South East, England · KT6

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£4,317

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£76,576

↗ 17%After 5 Years

Return On Investment

55%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,900	£19,183	£19,471	£19,958	£20,457	£97,970
Total Expenses	£18,369	£18,447	£18,517	£18,607	£18,700	£92,640
Profit Before Tax	£531	£736	£954	£1,351	£1,757	£5,330
Profit After Tax	£430	£596	£773	£1,094	£1,423	£4,317
Change In Property Value	£4,500	£13,635	£18,725	£21,909	£17,807	£76,576
Net Return	£4,930	£14,231	£19,498	£23,003	£19,230	£80,893
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	3%	10%	13%	16%	13%	55%

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