Flat
KT6
2 beds
1 bath
Portsmouth Road, Surbiton KT6
South East, England · KT6
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£-10,768
↘ -10%After 5 Years
Change In Property Value
£47,538
↗ 14%After 5 Years
Return On Investment
35%
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 | £14,076 | £14,287 | £14,644 | £15,010 | £15,461 | £73,479 |
| Total Expenses | £16,699 | £16,766 | £16,845 | £16,925 | £17,013 | £84,247 |
| Profit Before Tax | £-2,623 | £-2,479 | £-2,200 | £-1,915 | £-1,552 | £-10,768 |
| Profit After Tax | £-2,623 | £-2,479 | £-2,200 | £-1,915 | £-1,552 | £-10,768 |
| Change In Property Value | £3,350 | £3,384 | £10,252 | £14,079 | £16,473 | £47,538 |
| Net Return | £727 | £905 | £8,052 | £12,165 | £14,921 | £36,770 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 14% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change