Terraced
KT3
4 beds
2 baths
Egerton Road, Surrey KT3
South East, England · KT3
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£14,099
↗ 5%After 5 Years
Change In Property Value
£113,523
↗ 14%After 5 Years
Return On Investment
48%
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 | £38,040 | £38,611 | £39,576 | £40,565 | £41,782 | £198,574 |
| Total Expenses | £36,044 | £36,113 | £36,220 | £36,330 | £36,462 | £181,168 |
| Profit Before Tax | £1,996 | £2,498 | £3,356 | £4,236 | £5,320 | £17,406 |
| Profit After Tax | £1,617 | £2,023 | £2,718 | £3,431 | £4,309 | £14,099 |
| Change In Property Value | £8,000 | £8,080 | £24,482 | £33,622 | £39,338 | £113,523 |
| Net Return | £9,617 | £10,103 | £27,201 | £37,053 | £43,648 | £127,622 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 4% | 4% | 10% | 14% | 16% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change