Flat KT5 1 bed 1 bath

Manor Drive, Surbiton KT5

South East, England · KT5

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£-12,336

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£46,119

↗ 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	£13,320	£13,520	£13,858	£14,204	£14,630	£69,532
Total Expenses	£16,226	£16,292	£16,369	£16,448	£16,533	£81,868
Profit Before Tax	£-2,906	£-2,773	£-2,511	£-2,243	£-1,903	£-12,336
Profit After Tax	£-2,906	£-2,773	£-2,511	£-2,243	£-1,903	£-12,336
Change In Property Value	£3,250	£3,283	£9,946	£13,659	£15,981	£46,119
Net Return	£344	£510	£7,435	£11,416	£14,079	£33,783
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-12%
Total Net Return (%)	0%	0%	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