Flat KT5 1 bed 1 bath

Barnsbury Lane, Surbiton KT5

South East, England · KT5

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£-2,564

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£44,244

↗ 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	£10,656	£10,816	£10,978	£11,253	£11,534	£55,236
Total Expenses	£11,431	£11,497	£11,554	£11,624	£11,694	£57,800
Profit Before Tax	£-775	£-681	£-576	£-371	£-161	£-2,564
Profit After Tax	£-775	£-681	£-576	£-371	£-161	£-2,564
Change In Property Value	£2,600	£7,878	£10,819	£12,658	£10,288	£44,244
Net Return	£1,825	£7,197	£10,243	£12,287	£10,128	£41,680
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	2%	9%	13%	15%	13%	52%

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