Flat
KT5
1 bed
1 bath
Surbiton Hill Park, Surbiton KT5
South East, England · KT5
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£-12,002
↘ -14%After 5 Years
Change In Property Value
£39,024
↗ 14%After 5 Years
Return On Investment
32%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,280 | £11,449 | £11,735 | £12,029 | £12,390 | £58,883 |
| Total Expenses | £14,039 | £14,102 | £14,173 | £14,246 | £14,325 | £70,885 |
| Profit Before Tax | £-2,759 | £-2,652 | £-2,438 | £-2,218 | £-1,935 | £-12,002 |
| Profit After Tax | £-2,759 | £-2,652 | £-2,438 | £-2,218 | £-1,935 | £-12,002 |
| Change In Property Value | £2,750 | £2,778 | £8,416 | £11,558 | £13,523 | £39,024 |
| Net Return | £-9 | £125 | £5,978 | £9,340 | £11,587 | £27,022 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | 0% | 0% | 7% | 11% | 14% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change