Flat KT5 1 bed 1 bath

1 Parklands, Surbiton KT5

South East, England · KT5

Initial Investment

First Year

£93,150First Year

Profit From Rental Income

After 5 Years

£-1,337

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£50,881

↗ 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	£12,264	£12,448	£12,635	£12,951	£13,274	£63,572
Total Expenses	£12,847	£12,915	£12,975	£13,048	£13,123	£64,908
Profit Before Tax	£-583	£-467	£-340	£-98	£151	£-1,337
Profit After Tax	£-583	£-467	£-340	£-98	£151	£-1,337
Change In Property Value	£2,990	£9,060	£12,442	£14,557	£11,832	£50,881
Net Return	£2,407	£8,593	£12,102	£14,459	£11,983	£49,544
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	3%	9%	13%	16%	13%	53%

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