Flat
KT6
2 beds
1 bath
Victoria Road, Surbiton KT6
South East, England · KT6
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£-11,126
↘ -5%After 5 Years
Change In Property Value
£95,785
↗ 14%After 5 Years
Return On Investment
38%
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 | £28,356 | £28,781 | £29,501 | £30,238 | £31,146 | £148,022 |
| Total Expenses | £31,616 | £31,705 | £31,820 | £31,937 | £32,071 | £159,149 |
| Profit Before Tax | £-3,260 | £-2,923 | £-2,319 | £-1,699 | £-925 | £-11,126 |
| Profit After Tax | £-3,260 | £-2,923 | £-2,319 | £-1,699 | £-925 | £-11,126 |
| Change In Property Value | £6,750 | £6,818 | £20,657 | £28,369 | £33,192 | £95,785 |
| Net Return | £3,490 | £3,894 | £18,338 | £26,670 | £32,267 | £84,659 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | 2% | 2% | 8% | 12% | 14% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change