Flat KT5 1 bed 1 bath

Barnsbury Lane, Surbiton KT5

South East, England · KT5

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£18,450

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£28,381

↗ 14%After 5 Years

Return On Investment

77%

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	£15,516	£15,749	£16,142	£16,546	£17,042	£80,996
Total Expenses	£11,487	£11,556	£11,638	£11,722	£11,815	£58,218
Profit Before Tax	£4,029	£4,193	£4,504	£4,824	£5,228	£22,778
Profit After Tax	£3,264	£3,396	£3,648	£3,907	£4,234	£18,450
Change In Property Value	£2,000	£2,020	£6,121	£8,406	£9,835	£28,381
Net Return	£5,264	£5,416	£9,769	£12,313	£14,069	£46,831
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	9%	9%	16%	20%	23%	77%

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