Flat
KT5
0 beds
1 bath
Avenue South, Surbiton KT5
South East, England · KT5
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£-3,890
↘ -6%After 5 Years
Change In Property Value
£36,586
↗ 17%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,820 | £8,952 | £9,087 | £9,314 | £9,547 | £45,719 |
| Total Expenses | £9,800 | £9,863 | £9,917 | £9,982 | £10,048 | £49,609 |
| Profit Before Tax | £-980 | £-911 | £-831 | £-668 | £-501 | £-3,890 |
| Profit After Tax | £-980 | £-911 | £-831 | £-668 | £-501 | £-3,890 |
| Change In Property Value | £2,150 | £6,515 | £8,947 | £10,467 | £8,508 | £36,586 |
| Net Return | £1,170 | £5,604 | £8,116 | £9,799 | £8,007 | £32,696 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | 2% | 9% | 12% | 15% | 12% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change