Flat KT6 2 beds 1 bath

Adelaide Road, Surbiton KT6

South East, England · KT6

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£880

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£56,156

↗ 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	£13,860	£14,068	£14,279	£14,636	£15,002	£71,845
Total Expenses	£14,004	£14,075	£14,137	£14,214	£14,293	£70,723
Profit Before Tax	£-144	£-7	£142	£422	£708	£1,122
Profit After Tax	£-144	£-7	£115	£342	£574	£880
Change In Property Value	£3,300	£9,999	£13,732	£16,066	£13,058	£56,156
Net Return	£3,156	£9,992	£13,847	£16,408	£13,632	£57,036
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	3%	10%	13%	16%	13%	55%

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