Flat
KT5
1 bed
1 bath
1 Parklands, Surbiton KT5
South East, England · KT5
View property listing
Initial Investment
£93,150First YearProfit From Rental Income
£31,814
↗ 34%After 5 Years
Change In Property Value
£42,429
↗ 14%After 5 Years
Return On Investment
80%
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 | £23,208 | £23,556 | £24,145 | £24,749 | £25,491 | £121,149 |
| Total Expenses | £16,184 | £16,264 | £16,366 | £16,471 | £16,587 | £81,872 |
| Profit Before Tax | £7,024 | £7,292 | £7,779 | £8,278 | £8,904 | £39,277 |
| Profit After Tax | £5,690 | £5,906 | £6,301 | £6,705 | £7,212 | £31,814 |
| Change In Property Value | £2,990 | £3,020 | £9,150 | £12,566 | £14,703 | £42,429 |
| Net Return | £8,680 | £8,926 | £15,451 | £19,272 | £21,915 | £74,243 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 9% | 10% | 17% | 21% | 24% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change