Flat
KT6
3 beds
3 baths
Maple Road, Surbiton KT6
South East, England · KT6
View property listing
Initial Investment
£422,250First YearProfit From Rental Income
£-121,644
↘ -29%After 5 Years
Change In Property Value
£170,285
↗ 14%After 5 Years
Return On Investment
12%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,000 | £27,405 | £28,090 | £28,792 | £29,656 | £140,944 |
| Total Expenses | £52,310 | £52,397 | £52,508 | £52,622 | £52,751 | £262,588 |
| Profit Before Tax | £-25,310 | £-24,992 | £-24,418 | £-23,830 | £-23,095 | £-121,644 |
| Profit After Tax | £-25,310 | £-24,992 | £-24,418 | £-23,830 | £-23,095 | £-121,644 |
| Change In Property Value | £12,000 | £12,120 | £36,724 | £50,434 | £59,007 | £170,285 |
| Net Return | £-13,310 | £-12,872 | £12,306 | £26,604 | £35,913 | £48,641 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -5% | -29% |
| Total Net Return (%) | -3% | -3% | 3% | 6% | 9% | 12% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change