Terraced
KT5
3 beds
1 bath
Meadway, Surbiton KT5
South East, England · KT5
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£-7,470
↘ -5%After 5 Years
Change In Property Value
£65,985
↗ 14%After 5 Years
Return On Investment
39%
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 | £18,600 | £18,879 | £19,351 | £19,835 | £20,430 | £97,095 |
| Total Expenses | £20,809 | £20,848 | £20,906 | £20,966 | £21,036 | £104,565 |
| Profit Before Tax | £-2,209 | £-1,969 | £-1,555 | £-1,131 | £-606 | £-7,470 |
| Profit After Tax | £-2,209 | £-1,969 | £-1,555 | £-1,131 | £-606 | £-7,470 |
| Change In Property Value | £4,650 | £4,697 | £14,230 | £19,543 | £22,865 | £65,985 |
| Net Return | £2,441 | £2,727 | £12,675 | £18,412 | £22,259 | £58,515 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | 2% | 2% | 8% | 12% | 15% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change