Flat
KT6
2 beds
1 bath
St. James' Road, Surbiton KT6
South East, England · KT6
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£-10,791
↘ -10%After 5 Years
Change In Property Value
£46,828
↗ 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 | £13,860 | £14,068 | £14,420 | £14,780 | £15,223 | £72,351 |
| Total Expenses | £16,479 | £16,546 | £16,624 | £16,704 | £16,791 | £83,142 |
| Profit Before Tax | £-2,619 | £-2,478 | £-2,204 | £-1,924 | £-1,567 | £-10,791 |
| Profit After Tax | £-2,619 | £-2,478 | £-2,204 | £-1,924 | £-1,567 | £-10,791 |
| Change In Property Value | £3,300 | £3,333 | £10,099 | £13,869 | £16,227 | £46,828 |
| Net Return | £681 | £855 | £7,895 | £11,946 | £14,660 | £36,037 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | 1% | 1% | 8% | 11% | 14% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change