Flat
KT6
2 beds
2 baths
Penners Gardens, Surbiton KT6
South East, England · KT6
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£58,882
↗ 36%After 5 Years
Change In Property Value
£70,952
↗ 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 | £38,808 | £39,390 | £40,375 | £41,384 | £42,626 | £202,583 |
| Total Expenses | £25,718 | £25,823 | £25,964 | £26,109 | £26,276 | £129,889 |
| Profit Before Tax | £13,090 | £13,568 | £14,411 | £15,275 | £16,350 | £72,694 |
| Profit After Tax | £10,603 | £10,990 | £11,673 | £12,373 | £13,244 | £58,882 |
| Change In Property Value | £5,000 | £5,050 | £15,302 | £21,014 | £24,586 | £70,952 |
| Net Return | £15,603 | £16,040 | £26,974 | £33,387 | £37,830 | £129,834 |
| 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