Flat KT1 1 bed 1 bath

Surbiton Road, Kingston Upon Thames KT1

South East, England · KT1

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£-12,068

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£40,443

↗ 14%After 5 Years

Return On Investment

32%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,688	£11,863	£12,160	£12,464	£12,838	£61,013
Total Expenses	£14,476	£14,540	£14,612	£14,687	£14,767	£73,081
Profit Before Tax	£-2,788	£-2,676	£-2,452	£-2,223	£-1,929	£-12,068
Profit After Tax	£-2,788	£-2,676	£-2,452	£-2,223	£-1,929	£-12,068
Change In Property Value	£2,850	£2,879	£8,722	£11,978	£14,014	£40,443
Net Return	£62	£202	£6,269	£9,755	£12,085	£28,374
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	0%	0%	7%	11%	14%	32%

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