Flat
KT5
1 bed
1 bath
1 Parklands, Surbiton KT5
South East, England · KT5
View property listing
Initial Investment
£93,150First YearProfit From Rental Income
£-12,140
↘ -13%After 5 Years
Change In Property Value
£42,429
↗ 14%After 5 Years
Return On Investment
33%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,264 | £12,448 | £12,759 | £13,078 | £13,470 | £64,020 |
| Total Expenses | £15,089 | £15,154 | £15,228 | £15,303 | £15,385 | £76,159 |
| Profit Before Tax | £-2,825 | £-2,706 | £-2,469 | £-2,225 | £-1,915 | £-12,140 |
| Profit After Tax | £-2,825 | £-2,706 | £-2,469 | £-2,225 | £-1,915 | £-12,140 |
| Change In Property Value | £2,990 | £3,020 | £9,150 | £12,566 | £14,703 | £42,429 |
| Net Return | £165 | £314 | £6,682 | £10,341 | £12,788 | £30,290 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | 0% | 0% | 7% | 11% | 14% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change