Flat
KT6
2 beds
1 bath
Lovelace Road, Surbiton KT6
South East, England · KT6
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£-10,970
↘ -7%After 5 Years
Change In Property Value
£70,952
↗ 14%After 5 Years
Return On Investment
37%
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 | £21,000 | £21,315 | £21,848 | £22,394 | £23,066 | £109,623 |
| Total Expenses | £23,938 | £24,015 | £24,111 | £24,210 | £24,320 | £120,593 |
| Profit Before Tax | £-2,938 | £-2,700 | £-2,263 | £-1,816 | £-1,254 | £-10,970 |
| Profit After Tax | £-2,938 | £-2,700 | £-2,263 | £-1,816 | £-1,254 | £-10,970 |
| Change In Property Value | £5,000 | £5,050 | £15,302 | £21,014 | £24,586 | £70,952 |
| Net Return | £2,063 | £2,350 | £13,038 | £19,198 | £23,333 | £59,982 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 14% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change