Terraced
KT6
3 beds
2 baths
Penners Gardens, Surbiton KT6
South East, England · KT6
View property listing
Initial Investment
£382,250First YearProfit From Rental Income
£20,144
↗ 5%After 5 Years
Change In Property Value
£156,094
↗ 14%After 5 Years
Return On Investment
46%
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 | £52,296 | £53,080 | £54,407 | £55,768 | £57,441 | £272,992 |
| Total Expenses | £49,372 | £49,462 | £49,605 | £49,752 | £49,930 | £248,123 |
| Profit Before Tax | £2,924 | £3,618 | £4,802 | £6,015 | £7,510 | £24,870 |
| Profit After Tax | £2,368 | £2,931 | £3,890 | £4,872 | £6,083 | £20,144 |
| Change In Property Value | £11,000 | £11,110 | £33,663 | £46,231 | £54,090 | £156,094 |
| Net Return | £13,368 | £14,041 | £37,553 | £51,103 | £60,173 | £176,239 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 3% | 4% | 10% | 13% | 16% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change