Flat KT5 1 bed 1 bath

Surbiton Hill Park, Surbiton KT5

South East, England · KT5

Initial Investment

First Year

£69,985First Year

Profit From Rental Income

After 5 Years

£-11,747

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£32,631

↗ 14%After 5 Years

Return On Investment

30%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,432	£9,573	£9,813	£10,058	£10,360	£49,236
Total Expenses	£12,066	£12,127	£12,194	£12,262	£12,335	£60,983
Profit Before Tax	£-2,634	£-2,553	£-2,381	£-2,204	£-1,975	£-11,747
Profit After Tax	£-2,634	£-2,553	£-2,381	£-2,204	£-1,975	£-11,747
Change In Property Value	£2,300	£2,322	£7,037	£9,664	£11,307	£32,631
Net Return	£-335	£-231	£4,656	£7,461	£9,332	£20,884
Return From Rental Income (%)	-4%	-4%	-3%	-3%	-3%	-17%
Total Net Return (%)	0%	0%	7%	11%	13%	30%

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