Semi Detached
KT6
5 beds
2 baths
Tolworth Road, Surbiton KT6
South East, England · KT6
View property listing
Initial Investment
£277,250First YearProfit From Rental Income
£-3,452
↘ -1%After 5 Years
Change In Property Value
£117,071
↗ 14%After 5 Years
Return On Investment
41%
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 | £34,656 | £35,176 | £36,055 | £36,957 | £38,065 | £180,909 |
| Total Expenses | £36,697 | £36,761 | £36,860 | £36,961 | £37,082 | £184,361 |
| Profit Before Tax | £-2,041 | £-1,585 | £-804 | £-4 | £983 | £-3,452 |
| Profit After Tax | £-2,041 | £-1,585 | £-804 | £-4 | £983 | £-3,452 |
| Change In Property Value | £8,250 | £8,333 | £25,247 | £34,673 | £40,568 | £117,071 |
| Net Return | £6,209 | £6,747 | £24,443 | £34,669 | £41,551 | £113,619 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 15% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change