Flat
KT5
1 bed
1 bath
Villiers Avenue, Surbiton KT5
South East, England · KT5
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£35,966
↗ 35%After 5 Years
Change In Property Value
£46,828
↗ 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 | £25,608 | £25,992 | £26,642 | £27,308 | £28,127 | £133,677 |
| Total Expenses | £17,654 | £17,738 | £17,846 | £17,956 | £18,081 | £89,275 |
| Profit Before Tax | £7,954 | £8,254 | £8,796 | £9,352 | £10,046 | £44,402 |
| Profit After Tax | £6,443 | £6,686 | £7,125 | £7,575 | £8,137 | £35,966 |
| Change In Property Value | £3,300 | £3,333 | £10,099 | £13,869 | £16,227 | £46,828 |
| Net Return | £9,743 | £10,019 | £17,224 | £21,444 | £24,365 | £82,794 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 9% | 10% | 17% | 21% | 23% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change