Flat
KT5
1 bed
1 bath
Minstrel Gardens, Surbiton KT5
South East, England · KT5
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£-12,035
↘ -14%After 5 Years
Change In Property Value
£39,733
↗ 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 | £11,484 | £11,656 | £11,948 | £12,246 | £12,614 | £59,948 |
| Total Expenses | £14,257 | £14,321 | £14,393 | £14,466 | £14,546 | £71,983 |
| Profit Before Tax | £-2,773 | £-2,664 | £-2,445 | £-2,220 | £-1,932 | £-12,035 |
| Profit After Tax | £-2,773 | £-2,664 | £-2,445 | £-2,220 | £-1,932 | £-12,035 |
| Change In Property Value | £2,800 | £2,828 | £8,569 | £11,768 | £13,768 | £39,733 |
| Net Return | £27 | £164 | £6,124 | £9,548 | £11,836 | £27,698 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | 0% | 0% | 7% | 11% | 14% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change