Flat
KT6
0 beds
0 baths
Tolworth Broadway, Tolworth KT6
South East, England · KT6
View property listing
Initial Investment
£240,500First YearProfit From Rental Income
£11,986
↗ 5%After 5 Years
Change In Property Value
£122,522
↗ 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 | £30,240 | £30,694 | £31,154 | £31,933 | £32,731 | £156,752 |
| Total Expenses | £28,190 | £28,285 | £28,372 | £28,492 | £28,615 | £141,954 |
| Profit Before Tax | £2,050 | £2,408 | £2,782 | £3,441 | £4,117 | £14,797 |
| Profit After Tax | £1,661 | £1,951 | £2,253 | £2,787 | £3,334 | £11,986 |
| Change In Property Value | £7,200 | £21,816 | £29,961 | £35,054 | £28,491 | £122,522 |
| Net Return | £8,861 | £23,767 | £32,214 | £37,841 | £31,825 | £134,507 |
| 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