Flat KT5 1 bed 1 bath

Barnsbury Lane, Surbiton KT5

South East, England · KT5

Initial Investment

First Year

£75,850First Year

Profit From Rental Income

After 5 Years

£-11,904

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£35,405

↗ 14%After 5 Years

Return On Investment

31%

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	£10,224	£10,377	£10,637	£10,903	£11,230	£53,371
Total Expenses	£12,921	£12,983	£13,052	£13,122	£13,197	£65,275
Profit Before Tax	£-2,697	£-2,605	£-2,415	£-2,219	£-1,968	£-11,904
Profit After Tax	£-2,697	£-2,605	£-2,415	£-2,219	£-1,968	£-11,904
Change In Property Value	£2,495	£2,520	£7,635	£10,486	£12,269	£35,405
Net Return	£-202	£-85	£5,221	£8,267	£10,301	£23,501
Return From Rental Income (%)	-4%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	0%	0%	7%	11%	14%	31%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change