Flat
KT5
1 bed
1 bath
Villiers Avenue, Surbiton KT5
South East, England · KT5
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£-216
↗ 0%After 5 Years
Change In Property Value
£57,857
↗ 17%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,944 | £14,153 | £14,365 | £14,725 | £15,093 | £72,280 |
| Total Expenses | £14,334 | £14,405 | £14,467 | £14,545 | £14,624 | £72,375 |
| Profit Before Tax | £-390 | £-252 | £-102 | £180 | £468 | £-95 |
| Profit After Tax | £-390 | £-252 | £-102 | £148 | £379 | £-216 |
| Change In Property Value | £3,400 | £10,302 | £14,148 | £16,553 | £13,454 | £57,857 |
| Net Return | £3,010 | £10,050 | £14,046 | £16,701 | £13,834 | £57,641 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 3% | 9% | 13% | 16% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change