Terraced KT5 3 beds 1 bath

Meadway, Surbiton KT5

South East, England · KT5

Initial Investment

First Year

£151,250First Year

Profit From Rental Income

After 5 Years

£7,284

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£65,985

↗ 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	£22,104	£22,436	£22,996	£23,571	£24,279	£115,386
Total Expenses	£21,159	£21,204	£21,271	£21,339	£21,421	£106,394
Profit Before Tax	£945	£1,232	£1,726	£2,232	£2,858	£8,992
Profit After Tax	£765	£998	£1,398	£1,808	£2,315	£7,284
Change In Property Value	£4,650	£4,697	£14,230	£19,543	£22,865	£65,985
Net Return	£5,415	£5,694	£15,628	£21,351	£25,180	£73,269
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	4%	4%	10%	14%	17%	48%

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