Terraced
KT6
2 beds
1 bath
Tolworth Road, Surbiton KT6
South East, England · KT6
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£8,007
↗ 5%After 5 Years
Change In Property Value
£70,952
↗ 14%After 5 Years
Return On Investment
48%
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 | £23,772 | £24,129 | £24,732 | £25,350 | £26,111 | £124,093 |
| Total Expenses | £22,715 | £22,762 | £22,833 | £22,906 | £22,992 | £114,208 |
| Profit Before Tax | £1,057 | £1,367 | £1,899 | £2,444 | £3,118 | £9,885 |
| Profit After Tax | £856 | £1,107 | £1,538 | £1,980 | £2,526 | £8,007 |
| Change In Property Value | £5,000 | £5,050 | £15,302 | £21,014 | £24,586 | £70,952 |
| Net Return | £5,856 | £6,157 | £16,840 | £22,994 | £27,112 | £78,959 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 4% | 4% | 10% | 14% | 17% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change