Flat KT5 0 beds 1 bath

Avenue South, Surbiton KT5

South East, England · KT5

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£-11,656

↘ -18%After 5 Years

Change In Property Value

After 5 Years

£30,509

↗ 14%After 5 Years

Return On Investment

29%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,820	£8,952	£9,176	£9,406	£9,688	£46,042
Total Expenses	£11,412	£11,471	£11,537	£11,604	£11,674	£57,698
Profit Before Tax	£-2,592	£-2,519	£-2,361	£-2,198	£-1,987	£-11,656
Profit After Tax	£-2,592	£-2,519	£-2,361	£-2,198	£-1,987	£-11,656
Change In Property Value	£2,150	£2,172	£6,580	£9,036	£10,572	£30,509
Net Return	£-442	£-348	£4,219	£6,838	£8,585	£18,853
Return From Rental Income (%)	-4%	-4%	-4%	-3%	-3%	-18%
Total Net Return (%)	-1%	-1%	6%	10%	13%	29%

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