Flat
KT6
2 beds
2 baths
St. Marys Road, Surbiton KT6
South East, England · KT6
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£-10,937
↘ -7%After 5 Years
Change In Property Value
£70,242
↗ 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 | £20,796 | £21,108 | £21,636 | £22,177 | £22,842 | £108,558 |
| Total Expenses | £23,719 | £23,796 | £23,892 | £23,990 | £24,099 | £119,495 |
| Profit Before Tax | £-2,923 | £-2,688 | £-2,256 | £-1,813 | £-1,257 | £-10,937 |
| Profit After Tax | £-2,923 | £-2,688 | £-2,256 | £-1,813 | £-1,257 | £-10,937 |
| Change In Property Value | £4,950 | £5,000 | £15,148 | £20,804 | £24,341 | £70,242 |
| Net Return | £2,027 | £2,312 | £12,892 | £18,991 | £23,084 | £59,306 |
| 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