Flat KT5 1 bed 1 bath

Tolworth Rise South, Surbiton KT5

South East, England · KT5

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£37,585

↗ 55%After 5 Years

Change In Property Value

After 5 Years

£31,928

↗ 14%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,600	£21,924	£22,472	£23,034	£23,725	£112,755
Total Expenses	£13,087	£13,165	£13,263	£13,363	£13,475	£66,353
Profit Before Tax	£8,513	£8,759	£9,209	£9,671	£10,250	£46,402
Profit After Tax	£6,896	£7,095	£7,459	£7,833	£8,303	£37,585
Change In Property Value	£2,250	£2,273	£6,886	£9,456	£11,064	£31,928
Net Return	£9,146	£9,367	£14,345	£17,290	£19,366	£69,514
Return From Rental Income (%)	10%	10%	11%	11%	12%	55%
Total Net Return (%)	13%	14%	21%	25%	28%	101%

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