Flat KT5 1 bed 1 bath

Manor Drive, Surbiton KT5

South East, England · KT5

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£35,308

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£46,119

↗ 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	£25,224	£25,602	£26,242	£26,898	£27,705	£131,673
Total Expenses	£17,417	£17,501	£17,608	£17,717	£17,840	£88,082
Profit Before Tax	£7,807	£8,102	£8,635	£9,181	£9,865	£43,590
Profit After Tax	£6,324	£6,562	£6,994	£7,437	£7,991	£35,308
Change In Property Value	£3,250	£3,283	£9,946	£13,659	£15,981	£46,119
Net Return	£9,574	£9,845	£16,940	£21,096	£23,972	£81,427
Return From Rental Income (%)	6%	6%	7%	7%	8%	35%
Total Net Return (%)	9%	10%	17%	21%	23%	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