Semi Detached KT6 5 beds 2 baths

Ravenswood Avenue, Surbiton KT6

South East, England · KT6

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£22,026

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£144,644

↗ 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	£35,700	£36,235	£36,779	£37,699	£38,641	£185,054
Total Expenses	£31,419	£31,485	£31,549	£31,652	£31,757	£157,861
Profit Before Tax	£4,281	£4,751	£5,230	£6,047	£6,884	£27,193
Profit After Tax	£3,468	£3,848	£4,236	£4,898	£5,576	£22,026
Change In Property Value	£8,500	£25,755	£35,370	£41,383	£33,635	£144,644
Net Return	£11,968	£29,603	£39,606	£46,281	£39,212	£166,670
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
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