Flat
KT6
3 beds
3 baths
Maple Road, Surbiton KT6
South East, England · KT6
View property listing
Initial Investment
£422,250First YearProfit From Rental Income
£-11,708
↘ -3%After 5 Years
Change In Property Value
£170,285
↗ 14%After 5 Years
Return On Investment
38%
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 | £50,400 | £51,156 | £52,435 | £53,746 | £55,358 | £263,095 |
| Total Expenses | £54,650 | £54,772 | £54,942 | £55,117 | £55,321 | £274,803 |
| Profit Before Tax | £-4,250 | £-3,616 | £-2,508 | £-1,372 | £37 | £-11,708 |
| Profit After Tax | £-4,250 | £-3,616 | £-2,508 | £-1,372 | £37 | £-11,708 |
| Change In Property Value | £12,000 | £12,120 | £36,724 | £50,434 | £59,007 | £170,285 |
| Net Return | £7,750 | £8,504 | £34,216 | £49,062 | £59,044 | £158,577 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 2% | 2% | 8% | 12% | 14% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change