Flat
KT6
2 beds
1 bath
Ewell Road, Long Ditton, Surbiton, Surrey KT6
South East, England · KT6
View property listing
Initial Investment
£156,500First YearProfit From Rental Income
£56,159
↗ 36%After 5 Years
Change In Property Value
£68,114
↗ 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 | £37,248 | £37,807 | £38,752 | £39,721 | £40,912 | £194,440 |
| Total Expenses | £24,769 | £24,871 | £25,008 | £25,149 | £25,311 | £125,107 |
| Profit Before Tax | £12,479 | £12,936 | £13,744 | £14,572 | £15,602 | £69,332 |
| Profit After Tax | £10,108 | £10,478 | £11,132 | £11,803 | £12,637 | £56,159 |
| Change In Property Value | £4,800 | £4,848 | £14,689 | £20,173 | £23,603 | £68,114 |
| Net Return | £14,908 | £15,326 | £25,822 | £31,977 | £36,240 | £124,273 |
| Return From Rental Income (%) | 6% | 7% | 7% | 8% | 8% | 36% |
| 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