Flat KT6 1 bed 1 bath

Kingfisher Court, Surbiton KT6

South East, England · KT6

Initial Investment

First Year

£57,985First Year

Profit From Rental Income

After 5 Years

£-10,634

↘ -18%After 5 Years

Change In Property Value

After 5 Years

£26,955

↗ 14%After 5 Years

Return On Investment

28%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,980	£8,100	£8,302	£8,510	£8,765	£41,657
Total Expenses	£10,334	£10,392	£10,455	£10,520	£10,588	£52,290
Profit Before Tax	£-2,354	£-2,293	£-2,153	£-2,010	£-1,823	£-10,634
Profit After Tax	£-2,354	£-2,293	£-2,153	£-2,010	£-1,823	£-10,634
Change In Property Value	£1,900	£1,918	£5,813	£7,983	£9,340	£26,955
Net Return	£-455	£-374	£3,660	£5,973	£7,517	£16,321
Return From Rental Income (%)	-4%	-4%	-4%	-3%	-3%	-18%
Total Net Return (%)	-1%	-1%	6%	10%	13%	28%

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