Flat KT5 1 bed 1 bath

Minstrel Gardens, Surbiton KT5

South East, England · KT5

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£29,250

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£39,733

↗ 14%After 5 Years

Return On Investment

80%

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	£21,732	£22,058	£22,609	£23,175	£23,870	£113,444
Total Expenses	£15,282	£15,361	£15,459	£15,559	£15,671	£77,333
Profit Before Tax	£6,450	£6,697	£7,151	£7,615	£8,198	£36,111
Profit After Tax	£5,224	£5,425	£5,792	£6,168	£6,641	£29,250
Change In Property Value	£2,800	£2,828	£8,569	£11,768	£13,768	£39,733
Net Return	£8,024	£8,253	£14,361	£17,936	£20,409	£68,983
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	9%	10%	17%	21%	24%	80%

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