Flat
KT5
2 beds
2 baths
The Avenue, Surbiton KT5
South East, England · KT5
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£65,598
↗ 36%After 5 Years
Change In Property Value
£78,047
↗ 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 | £42,684 | £43,324 | £44,407 | £45,518 | £46,883 | £222,816 |
| Total Expenses | £28,090 | £28,200 | £28,351 | £28,506 | £28,685 | £141,831 |
| Profit Before Tax | £14,594 | £15,125 | £16,056 | £17,012 | £18,198 | £80,985 |
| Profit After Tax | £11,821 | £12,251 | £13,006 | £13,779 | £14,740 | £65,598 |
| Change In Property Value | £5,500 | £5,555 | £16,832 | £23,115 | £27,045 | £78,047 |
| Net Return | £17,321 | £17,806 | £29,837 | £36,895 | £41,786 | £143,645 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 10% | 10% | 16% | 20% | 23% | 79% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change