Detached KT6 5 beds 3 baths

Ewell Road, Surbiton KT6

South East, England · KT6

Initial Investment

First Year

£382,250First Year

Profit From Rental Income

After 5 Years

£12,485

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£187,186

↗ 17%After 5 Years

Return On Investment

52%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£41,796	£42,423	£43,059	£44,136	£45,239	£216,653
Total Expenses	£40,072	£40,147	£40,221	£40,339	£40,460	£201,240
Profit Before Tax	£1,724	£2,276	£2,838	£3,796	£4,779	£15,413
Profit After Tax	£1,396	£1,843	£2,299	£3,075	£3,871	£12,485
Change In Property Value	£11,000	£33,330	£45,773	£53,555	£43,528	£187,186
Net Return	£12,396	£35,173	£48,072	£56,630	£47,399	£199,670
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	3%	9%	13%	15%	12%	52%

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