Flat KT5 1 bed 1 bath

Surbiton Hill Park, Surbiton KT5

South East, England · KT5

Initial Investment

First Year

£69,985First Year

Profit From Rental Income

After 5 Years

£-3,440

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£39,130

↗ 17%After 5 Years

Return On Investment

51%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,432	£9,573	£9,717	£9,960	£10,209	£48,892
Total Expenses	£10,342	£10,406	£10,461	£10,527	£10,595	£52,332
Profit Before Tax	£-910	£-833	£-744	£-567	£-386	£-3,440
Profit After Tax	£-910	£-833	£-744	£-567	£-386	£-3,440
Change In Property Value	£2,300	£6,967	£9,569	£11,195	£9,099	£39,130
Net Return	£1,390	£6,135	£8,824	£10,628	£8,713	£35,690
Return From Rental Income (%)	-1%	-1%	-1%	-1%	-1%	-5%
Total Net Return (%)	2%	9%	13%	15%	12%	51%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change