Flat KT1 0 beds 1 bath

93 Surbiton Road, Kingston Upon Thames, Surrey. KT1

South East, England · KT1

Initial Investment

First Year

£60,985First Year

Profit From Rental Income

After 5 Years

£18,458

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£28,374

↗ 14%After 5 Years

Return On Investment

77%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,516	£15,749	£16,142	£16,546	£17,042	£80,996
Total Expenses	£11,485	£11,554	£11,636	£11,720	£11,813	£58,208
Profit Before Tax	£4,031	£4,195	£4,506	£4,826	£5,230	£22,788
Profit After Tax	£3,265	£3,398	£3,650	£3,909	£4,236	£18,458
Change In Property Value	£2,000	£2,019	£6,119	£8,404	£9,832	£28,374
Net Return	£5,265	£5,417	£9,769	£12,312	£14,068	£46,832
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	9%	9%	16%	20%	23%	77%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change