Flat
KT6
0 beds
0 baths
Ewell Road, Surbiton KT6
South East, England · KT6
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£15,678
↗ 5%After 5 Years
Change In Property Value
£144,644
↗ 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 | £35,700 | £36,235 | £36,779 | £37,699 | £38,641 | £185,054 |
| Total Expenses | £32,919 | £33,022 | £33,118 | £33,251 | £33,388 | £165,698 |
| Profit Before Tax | £2,781 | £3,213 | £3,661 | £4,447 | £5,253 | £19,356 |
| Profit After Tax | £2,253 | £2,603 | £2,966 | £3,602 | £4,255 | £15,678 |
| Change In Property Value | £8,500 | £25,755 | £35,370 | £41,383 | £33,635 | £144,644 |
| Net Return | £10,753 | £28,358 | £38,336 | £44,985 | £37,890 | £160,322 |
| 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