Flat
KT5
1 bed
1 bath
Barnsbury Lane, Surbiton KT5
South East, England · KT5
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£-11,958
↘ -15%After 5 Years
Change In Property Value
£36,895
↗ 14%After 5 Years
Return On Investment
31%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,656 | £10,816 | £11,086 | £11,363 | £11,704 | £55,626 |
| Total Expenses | £13,381 | £13,443 | £13,513 | £13,585 | £13,661 | £67,583 |
| Profit Before Tax | £-2,725 | £-2,627 | £-2,427 | £-2,221 | £-1,957 | £-11,958 |
| Profit After Tax | £-2,725 | £-2,627 | £-2,427 | £-2,221 | £-1,957 | £-11,958 |
| Change In Property Value | £2,600 | £2,626 | £7,957 | £10,927 | £12,785 | £36,895 |
| Net Return | £-125 | £-1 | £5,530 | £8,706 | £10,828 | £24,937 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -15% |
| Total Net Return (%) | 0% | 0% | 7% | 11% | 14% | 31% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change