Flat KT6 1 bed 1 bath

St. Andrew's Square, Surbiton, Surrey KT6

South East, England · KT6

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£-10,810

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£53,214

↗ 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	£15,756	£15,992	£16,392	£16,802	£17,306	£82,248
Total Expenses	£18,454	£18,523	£18,606	£18,691	£18,784	£93,059
Profit Before Tax	£-2,698	£-2,531	£-2,214	£-1,889	£-1,478	£-10,810
Profit After Tax	£-2,698	£-2,531	£-2,214	£-1,889	£-1,478	£-10,810
Change In Property Value	£3,750	£3,788	£11,476	£15,761	£18,440	£53,214
Net Return	£1,052	£1,256	£9,262	£13,871	£16,962	£42,404
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	1%	1%	8%	12%	14%	35%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change