Flat
KT6
4 beds
1 bath
Oakleigh Avenue, Surbiton KT6
South East, England · KT6
View property listing
Initial Investment
£263,250First YearProfit From Rental Income
£97,249
↗ 37%After 5 Years
Change In Property Value
£111,395
↗ 14%After 5 Years
Return On Investment
79%
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 | £60,924 | £61,838 | £63,384 | £64,968 | £66,917 | £318,032 |
| Total Expenses | £39,237 | £39,375 | £39,572 | £39,775 | £40,012 | £197,971 |
| Profit Before Tax | £21,687 | £22,463 | £23,812 | £25,194 | £26,905 | £120,061 |
| Profit After Tax | £17,566 | £18,195 | £19,287 | £20,407 | £21,793 | £97,249 |
| Change In Property Value | £7,850 | £7,929 | £24,023 | £32,992 | £38,601 | £111,395 |
| Net Return | £25,416 | £26,124 | £43,311 | £53,399 | £60,394 | £208,644 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 10% | 10% | 16% | 20% | 23% | 79% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change