Terraced KT6 3 beds 2 baths

Penners Gardens, Surbiton KT6

South East, England · KT6

Initial Investment

First Year

£422,250First Year

Profit From Rental Income

After 5 Years

£27,432

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£204,203

↗ 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	£49,200	£49,938	£50,687	£51,954	£53,253	£255,032
Total Expenses	£44,030	£44,116	£44,201	£44,339	£44,479	£221,166
Profit Before Tax	£5,170	£5,822	£6,486	£7,616	£8,774	£33,867
Profit After Tax	£4,188	£4,716	£5,253	£6,169	£7,107	£27,432
Change In Property Value	£12,000	£36,360	£49,934	£58,423	£47,485	£204,203
Net Return	£16,188	£41,076	£55,188	£64,592	£54,592	£231,635
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	4%	10%	13%	15%	13%	55%

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