Semi Detached
KT5
4 beds
4 baths
Burney Avenue, Surbiton KT5
South East, England · KT5
View property listing
Initial Investment
£261,500First YearProfit From Rental Income
£50,648
↗ 19%After 5 Years
Change In Property Value
£110,685
↗ 14%After 5 Years
Return On Investment
62%
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 | £46,800 | £47,502 | £48,690 | £49,907 | £51,404 | £244,302 |
| Total Expenses | £36,127 | £36,208 | £36,338 | £36,470 | £36,631 | £181,774 |
| Profit Before Tax | £10,674 | £11,294 | £12,352 | £13,436 | £14,773 | £62,529 |
| Profit After Tax | £8,646 | £9,148 | £10,005 | £10,883 | £11,966 | £50,648 |
| Change In Property Value | £7,800 | £7,878 | £23,870 | £32,782 | £38,355 | £110,685 |
| Net Return | £16,446 | £17,026 | £33,875 | £43,665 | £50,321 | £161,333 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 6% | 7% | 13% | 17% | 19% | 62% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change