Flat
KT6
2 beds
1 bath
Ewell Road, Surbiton KT6
South East, England · KT6
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£3,630
↗ 3%After 5 Years
Change In Property Value
£72,322
↗ 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 | £17,856 | £18,124 | £18,396 | £18,856 | £19,327 | £92,558 |
| Total Expenses | £17,460 | £17,537 | £17,605 | £17,693 | £17,783 | £88,077 |
| Profit Before Tax | £396 | £587 | £791 | £1,163 | £1,544 | £4,481 |
| Profit After Tax | £321 | £476 | £641 | £942 | £1,251 | £3,630 |
| Change In Property Value | £4,250 | £12,878 | £17,685 | £20,692 | £16,818 | £72,322 |
| Net Return | £4,571 | £13,353 | £18,326 | £21,633 | £18,069 | £75,952 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 3% |
| Total Net Return (%) | 3% | 10% | 13% | 16% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change