Flat
KT5
1 bed
0 baths
Parklands, Surbiton KT5
South East, England · KT5
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£-658
↘ -1%After 5 Years
Change In Property Value
£55,305
↗ 17%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,320 | £13,520 | £13,723 | £14,066 | £14,417 | £69,045 |
| Total Expenses | £13,789 | £13,859 | £13,920 | £13,996 | £14,074 | £69,638 |
| Profit Before Tax | £-469 | £-339 | £-198 | £69 | £343 | £-593 |
| Profit After Tax | £-469 | £-339 | £-198 | £69 | £278 | £-658 |
| Change In Property Value | £3,250 | £9,848 | £13,524 | £15,823 | £12,861 | £55,305 |
| Net Return | £2,781 | £9,508 | £13,326 | £15,892 | £13,139 | £54,647 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 3% | 9% | 13% | 16% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change