Semi Detached
KT6
5 beds
2 baths
Ravenswood Avenue, Surbiton KT6
South East, England · KT6
View property listing
Initial Investment
£277,250First YearProfit From Rental Income
£53,692
↗ 19%After 5 Years
Change In Property Value
£117,071
↗ 14%After 5 Years
Return On Investment
62%
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 | £49,500 | £50,243 | £51,499 | £52,786 | £54,370 | £258,397 |
| Total Expenses | £38,182 | £38,268 | £38,404 | £38,544 | £38,713 | £192,110 |
| Profit Before Tax | £11,318 | £11,975 | £13,095 | £14,242 | £15,657 | £66,287 |
| Profit After Tax | £9,168 | £9,700 | £10,607 | £11,536 | £12,682 | £53,692 |
| Change In Property Value | £8,250 | £8,333 | £25,247 | £34,673 | £40,568 | £117,071 |
| Net Return | £17,418 | £18,032 | £35,854 | £46,209 | £53,250 | £170,763 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 6% | 7% | 13% | 17% | 19% | 62% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change