Flat
KT6
1 bed
1 bath
Vale Road South, Surbiton KT6
South East, England · KT6
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£-51
↗ 0%After 5 Years
Change In Property Value
£51,051
↗ 17%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,600 | £12,789 | £12,981 | £13,305 | £13,638 | £65,313 |
| Total Expenses | £12,913 | £12,981 | £13,042 | £13,116 | £13,192 | £65,243 |
| Profit Before Tax | £-313 | £-192 | £-61 | £189 | £446 | £70 |
| Profit After Tax | £-313 | £-192 | £-61 | £153 | £361 | £-51 |
| Change In Property Value | £3,000 | £9,090 | £12,484 | £14,606 | £11,871 | £51,051 |
| Net Return | £2,688 | £8,898 | £12,423 | £14,759 | £12,233 | £51,000 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 3% | 10% | 13% | 16% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change