Flat
KT1
1 bed
1 bath
Surbiton Road, Kingston Upon Thames KT1
South East, England · KT1
View property listing
Initial Investment
£79,325First YearProfit From Rental Income
£-11,915
↘ -15%After 5 Years
Change In Property Value
£36,824
↗ 14%After 5 Years
Return On Investment
31%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,644 | £10,804 | £11,074 | £11,351 | £11,691 | £55,563 |
| Total Expenses | £13,360 | £13,422 | £13,492 | £13,564 | £13,640 | £67,478 |
| Profit Before Tax | £-2,716 | £-2,618 | £-2,418 | £-2,213 | £-1,949 | £-11,915 |
| Profit After Tax | £-2,716 | £-2,618 | £-2,418 | £-2,213 | £-1,949 | £-11,915 |
| Change In Property Value | £2,595 | £2,621 | £7,941 | £10,906 | £12,760 | £36,824 |
| Net Return | £-121 | £3 | £5,523 | £8,693 | £10,811 | £24,909 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -15% |
| Total Net Return (%) | 0% | 0% | 7% | 11% | 14% | 31% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change