Flat KT6 2 beds 1 bath

Claremont Road, Surbiton, Surrey KT6

South East, England · KT6

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£5,050

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£80,830

↗ 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	£19,956	£20,255	£20,559	£21,073	£21,600	£103,444
Total Expenses	£19,279	£19,359	£19,430	£19,523	£19,619	£97,209
Profit Before Tax	£677	£897	£1,129	£1,550	£1,981	£6,234
Profit After Tax	£549	£726	£915	£1,255	£1,605	£5,050
Change In Property Value	£4,750	£14,393	£19,766	£23,126	£18,796	£80,830
Net Return	£5,299	£15,119	£20,680	£24,381	£20,401	£85,880
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