Detached
KT6
5 beds
3 baths
Ewell Road, Surbiton KT6
South East, England · KT6
View property listing
Initial Investment
£382,250First YearProfit From Rental Income
£72,295
↗ 19%After 5 Years
Change In Property Value
£156,094
↗ 14%After 5 Years
Return On Investment
60%
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 | £66,000 | £66,990 | £68,665 | £70,381 | £72,493 | £344,529 |
| Total Expenses | £50,743 | £50,853 | £51,031 | £51,214 | £51,436 | £255,276 |
| Profit Before Tax | £15,258 | £16,137 | £17,634 | £19,168 | £21,057 | £89,253 |
| Profit After Tax | £12,359 | £13,071 | £14,283 | £15,526 | £17,056 | £72,295 |
| Change In Property Value | £11,000 | £11,110 | £33,663 | £46,231 | £54,090 | £156,094 |
| Net Return | £23,359 | £24,181 | £47,946 | £61,757 | £71,146 | £228,389 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 6% | 6% | 13% | 16% | 19% | 60% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change