Flat
KT5
2 beds
1 bath
Villiers Close, Surbiton KT5
South East, England · KT5
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£958
↗ 1%After 5 Years
Change In Property Value
£65,515
↗ 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 | £15,780 | £16,017 | £16,257 | £16,663 | £17,080 | £81,797 |
| Total Expenses | £15,965 | £16,039 | £16,104 | £16,187 | £16,271 | £80,566 |
| Profit Before Tax | £-185 | £-22 | £153 | £477 | £809 | £1,231 |
| Profit After Tax | £-185 | £-22 | £124 | £386 | £655 | £958 |
| Change In Property Value | £3,850 | £11,666 | £16,021 | £18,744 | £15,235 | £65,515 |
| Net Return | £3,665 | £11,643 | £16,144 | £19,130 | £15,890 | £66,473 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| 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