Flat
KT6
1 bed
1 bath
St. Mark's Hill, Surbiton KT6
South East, England · KT6
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£-10,759
↘ -12%After 5 Years
Change In Property Value
£42,571
↗ 14%After 5 Years
Return On Investment
34%
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 | £12,600 | £12,789 | £13,109 | £13,436 | £13,840 | £65,774 |
| Total Expenses | £15,163 | £15,227 | £15,302 | £15,379 | £15,462 | £76,533 |
| Profit Before Tax | £-2,563 | £-2,438 | £-2,194 | £-1,943 | £-1,622 | £-10,759 |
| Profit After Tax | £-2,563 | £-2,438 | £-2,194 | £-1,943 | £-1,622 | £-10,759 |
| Change In Property Value | £3,000 | £3,030 | £9,181 | £12,608 | £14,752 | £42,571 |
| Net Return | £438 | £592 | £6,987 | £10,666 | £13,129 | £31,812 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | 0% | 1% | 7% | 11% | 14% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change