Flat
KT6
2 beds
1 bath
Verona Drive, Surbiton KT6
South East, England · KT6
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£44,043
↗ 35%After 5 Years
Change In Property Value
£55,343
↗ 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 | £30,264 | £30,718 | £31,486 | £32,273 | £33,241 | £157,982 |
| Total Expenses | £20,500 | £20,591 | £20,711 | £20,833 | £20,973 | £103,608 |
| Profit Before Tax | £9,764 | £10,127 | £10,775 | £11,440 | £12,268 | £54,374 |
| Profit After Tax | £7,909 | £8,203 | £8,728 | £9,266 | £9,937 | £44,043 |
| Change In Property Value | £3,900 | £3,939 | £11,935 | £16,391 | £19,177 | £55,343 |
| Net Return | £11,809 | £12,142 | £20,663 | £25,657 | £29,115 | £99,386 |
| 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