Flat
KT6
2 beds
1 bath
Brighton Road, Surbiton KT6
South East, England · KT6
View property listing
Initial Investment
£139,000First YearProfit From Rental Income
£3,749
↗ 3%After 5 Years
Change In Property Value
£73,173
↗ 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 | £18,060 | £18,331 | £18,606 | £19,071 | £19,548 | £93,616 |
| Total Expenses | £17,641 | £17,718 | £17,787 | £17,875 | £17,966 | £88,987 |
| Profit Before Tax | £419 | £613 | £819 | £1,196 | £1,582 | £4,628 |
| Profit After Tax | £339 | £496 | £663 | £969 | £1,282 | £3,749 |
| Change In Property Value | £4,300 | £13,029 | £17,893 | £20,935 | £17,016 | £73,173 |
| Net Return | £4,639 | £13,525 | £18,557 | £21,904 | £18,297 | £76,922 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 3% |
| 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