Flat KT5 1 bed 1 bath

Tolworth Rise South, Surbiton KT5

South East, England · KT5

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£17,036

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£31,928

↗ 14%After 5 Years

Return On Investment

71%

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	£16,200	£16,443	£16,854	£17,275	£17,794	£84,566
Total Expenses	£12,547	£12,617	£12,701	£12,787	£12,882	£63,534
Profit Before Tax	£3,653	£3,826	£4,153	£4,488	£4,912	£21,032
Profit After Tax	£2,959	£3,099	£3,364	£3,635	£3,979	£17,036
Change In Property Value	£2,250	£2,273	£6,886	£9,456	£11,064	£31,928
Net Return	£5,209	£5,371	£10,249	£13,092	£15,043	£48,964
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	8%	8%	15%	19%	22%	71%

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