Flat
KT6
2 beds
2 baths
St. Marys Road, Surbiton KT6
South East, England · KT6
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£58,179
↗ 36%After 5 Years
Change In Property Value
£70,242
↗ 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 | £38,412 | £38,988 | £39,963 | £40,962 | £42,191 | £200,516 |
| Total Expenses | £25,480 | £25,584 | £25,724 | £25,868 | £26,034 | £128,690 |
| Profit Before Tax | £12,932 | £13,404 | £14,239 | £15,094 | £16,157 | £71,825 |
| Profit After Tax | £10,475 | £10,857 | £11,533 | £12,226 | £13,087 | £58,179 |
| Change In Property Value | £4,950 | £5,000 | £15,148 | £20,804 | £24,341 | £70,242 |
| Net Return | £15,425 | £15,857 | £26,682 | £33,030 | £37,428 | £128,421 |
| 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