Flat KT5 1 bed 1 bath

Villiers Avenue, Surbiton KT5

South East, England · KT5

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£-12,370

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£46,828

↗ 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	£13,524	£13,727	£14,070	£14,422	£14,854	£70,597
Total Expenses	£16,445	£16,511	£16,589	£16,668	£16,754	£82,967
Profit Before Tax	£-2,921	£-2,785	£-2,519	£-2,246	£-1,899	£-12,370
Profit After Tax	£-2,921	£-2,785	£-2,519	£-2,246	£-1,899	£-12,370
Change In Property Value	£3,300	£3,333	£10,099	£13,869	£16,227	£46,828
Net Return	£379	£548	£7,580	£11,623	£14,328	£34,459
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-12%
Total Net Return (%)	0%	1%	7%	11%	14%	33%

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