Flat KT5 1 bed 1 bath

Barnsbury Lane, Surbiton KT5

South East, England · KT5

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£-11,612

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£28,381

↗ 14%After 5 Years

Return On Investment

27%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,196	£8,319	£8,527	£8,740	£9,002	£42,784
Total Expenses	£10,755	£10,813	£10,877	£10,942	£11,011	£54,397
Profit Before Tax	£-2,559	£-2,494	£-2,350	£-2,202	£-2,008	£-11,612
Profit After Tax	£-2,559	£-2,494	£-2,350	£-2,202	£-2,008	£-11,612
Change In Property Value	£2,000	£2,020	£6,121	£8,406	£9,835	£28,381
Net Return	£-559	£-474	£3,771	£6,204	£7,826	£16,768
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-19%
Total Net Return (%)	-1%	-1%	6%	10%	13%	27%

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