Flat KT6 2 beds 2 baths

St. Marys Road, Surbiton KT6

South East, England · KT6

Initial Investment

First Year

£161,750First Year

Profit From Rental Income

After 5 Years

£5,618

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£84,234

↗ 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	£20,796	£21,108	£21,425	£21,960	£22,509	£107,798
Total Expenses	£20,006	£20,087	£20,160	£20,255	£20,353	£100,862
Profit Before Tax	£790	£1,021	£1,264	£1,705	£2,156	£6,936
Profit After Tax	£640	£827	£1,024	£1,381	£1,746	£5,618
Change In Property Value	£4,950	£14,999	£20,598	£24,100	£19,588	£84,234
Net Return	£5,590	£15,825	£21,622	£25,480	£21,334	£89,852
Return From Rental Income (%)	0%	1%	1%	1%	1%	3%
Total Net Return (%)	3%	10%	13%	16%	13%	56%

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