Semi Detached KT5 3 beds 1 bath

The Roystons, Berrylands, Surbiton KT5

South East, England · KT5

Initial Investment

First Year

£219,500First Year

Profit From Rental Income

After 5 Years

£-6,407

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£93,657

↗ 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	£27,060	£27,466	£28,153	£28,856	£29,722	£141,257
Total Expenses	£29,392	£29,444	£29,523	£29,604	£29,702	£147,664
Profit Before Tax	£-2,332	£-1,978	£-1,370	£-748	£20	£-6,407
Profit After Tax	£-2,332	£-1,978	£-1,370	£-748	£20	£-6,407
Change In Property Value	£6,600	£6,666	£20,198	£27,739	£32,454	£93,657
Net Return	£4,269	£4,688	£18,828	£26,991	£32,475	£87,250
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	2%	2%	9%	12%	15%	40%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change