Flat KT5 1 bed 1 bath

Surbiton Hill Park, Surbiton KT5

South East, England · KT5

Initial Investment

First Year

£69,985First Year

Profit From Rental Income

After 5 Years

£22,497

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£32,631

↗ 14%After 5 Years

Return On Investment

79%

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	£17,844	£18,112	£18,564	£19,029	£19,599	£93,148
Total Expenses	£12,908	£12,980	£13,069	£13,159	£13,259	£65,374
Profit Before Tax	£4,936	£5,131	£5,496	£5,870	£6,341	£27,774
Profit After Tax	£3,998	£4,156	£4,452	£4,754	£5,136	£22,497
Change In Property Value	£2,300	£2,322	£7,037	£9,664	£11,307	£32,631
Net Return	£6,298	£6,479	£11,489	£14,419	£16,443	£55,128
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	9%	9%	16%	21%	23%	79%

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