Flat
KT6
2 beds
1 bath
Oak Hill, Surbiton KT6
South East, England · KT6
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£40,708
↗ 35%After 5 Years
Change In Property Value
£51,795
↗ 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 | £28,332 | £28,757 | £29,476 | £30,213 | £31,119 | £147,897 |
| Total Expenses | £19,315 | £19,403 | £19,518 | £19,635 | £19,769 | £97,640 |
| Profit Before Tax | £9,017 | £9,354 | £9,958 | £10,577 | £11,350 | £50,257 |
| Profit After Tax | £7,304 | £7,577 | £8,066 | £8,568 | £9,194 | £40,708 |
| Change In Property Value | £3,650 | £3,687 | £11,170 | £15,340 | £17,948 | £51,795 |
| Net Return | £10,954 | £11,263 | £19,236 | £23,908 | £27,142 | £92,503 |
| Return From Rental Income (%) | 6% | 7% | 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