Terraced
KT3
4 beds
2 baths
Egerton Road, Surrey KT3
South East, England · KT3
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£-7,231
↘ -3%After 5 Years
Change In Property Value
£113,523
↗ 14%After 5 Years
Return On Investment
40%
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 | £32,796 | £33,288 | £34,120 | £34,973 | £36,022 | £171,200 |
| Total Expenses | £35,520 | £35,580 | £35,674 | £35,771 | £35,886 | £178,431 |
| Profit Before Tax | £-2,724 | £-2,292 | £-1,554 | £-797 | £136 | £-7,231 |
| Profit After Tax | £-2,724 | £-2,292 | £-1,554 | £-797 | £136 | £-7,231 |
| Change In Property Value | £8,000 | £8,080 | £24,482 | £33,622 | £39,338 | £113,523 |
| Net Return | £5,276 | £5,788 | £22,928 | £32,825 | £39,475 | £106,292 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 2% | 2% | 9% | 12% | 15% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change