Flat
KT1
1 bed
1 bath
Surbiton Road, Kingston Upon Thames KT1
South East, England · KT1
View property listing
Initial Investment
£79,325First YearProfit From Rental Income
£-2,540
↘ -3%After 5 Years
Change In Property Value
£44,159
↗ 17%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,644 | £10,804 | £10,966 | £11,240 | £11,521 | £55,174 |
| Total Expenses | £11,414 | £11,480 | £11,537 | £11,606 | £11,677 | £57,714 |
| Profit Before Tax | £-770 | £-676 | £-571 | £-366 | £-156 | £-2,540 |
| Profit After Tax | £-770 | £-676 | £-571 | £-366 | £-156 | £-2,540 |
| Change In Property Value | £2,595 | £7,863 | £10,798 | £12,634 | £10,269 | £44,159 |
| Net Return | £1,825 | £7,187 | £10,227 | £12,268 | £10,113 | £41,619 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 2% | 9% | 13% | 15% | 13% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change