Flat KT6 2 beds 1 bath

Palmerston Court, Lovelace Gardens, Surbiton KT6

South East, England · KT6

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£48,785

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£60,309

↗ 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	£32,988	£33,483	£34,320	£35,178	£36,233	£172,202
Total Expenses	£22,161	£22,256	£22,383	£22,512	£22,661	£111,973
Profit Before Tax	£10,827	£11,227	£11,937	£12,665	£13,573	£60,229
Profit After Tax	£8,770	£9,094	£9,669	£10,259	£10,994	£48,785
Change In Property Value	£4,250	£4,293	£13,006	£17,862	£20,898	£60,309
Net Return	£13,020	£13,386	£22,675	£28,121	£31,892	£109,095
Return From Rental Income (%)	6%	7%	7%	7%	8%	36%
Total Net Return (%)	9%	10%	17%	20%	23%	79%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change