Flat
KT6
1 bed
1 bath
Lovelace Road, Surbiton KT6
South East, England · KT6
View property listing
Initial Investment
£110,982First YearProfit From Rental Income
£38,651
↗ 35%After 5 Years
Change In Property Value
£49,659
↗ 14%After 5 Years
Return On Investment
80%
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 | £27,156 | £27,563 | £28,252 | £28,959 | £29,827 | £141,758 |
| Total Expenses | £18,600 | £18,687 | £18,798 | £18,913 | £19,042 | £94,040 |
| Profit Before Tax | £8,556 | £8,877 | £9,454 | £10,046 | £10,785 | £47,718 |
| Profit After Tax | £6,930 | £7,190 | £7,658 | £8,137 | £8,736 | £38,651 |
| Change In Property Value | £3,500 | £3,534 | £10,710 | £14,708 | £17,208 | £49,659 |
| Net Return | £10,430 | £10,725 | £18,367 | £22,845 | £25,944 | £88,311 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 9% | 10% | 17% | 21% | 23% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change