Terraced
KT6
4 beds
2 baths
Hook Road, Surbiton KT6
South East, England · KT6
View property listing
Initial Investment
£198,482First YearProfit From Rental Income
£-6,052
↘ -3%After 5 Years
Change In Property Value
£85,135
↗ 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 | £24,600 | £24,969 | £25,593 | £26,233 | £27,020 | £128,415 |
| Total Expenses | £26,763 | £26,811 | £26,885 | £26,960 | £27,049 | £134,467 |
| Profit Before Tax | £-2,163 | £-1,842 | £-1,291 | £-726 | £-29 | £-6,052 |
| Profit After Tax | £-2,163 | £-1,842 | £-1,291 | £-726 | £-29 | £-6,052 |
| Change In Property Value | £6,000 | £6,059 | £18,360 | £25,215 | £29,501 | £85,135 |
| Net Return | £3,836 | £4,217 | £17,069 | £24,488 | £29,472 | £79,083 |
| 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