Flat
KT1
2 beds
1 bath
Maplehurst Close, Kingston Upon Thames KT1
South East, England · KT1
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£1,380
↗ 1%After 5 Years
Change In Property Value
£68,068
↗ 17%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,404 | £16,650 | £16,900 | £17,322 | £17,755 | £85,032 |
| Total Expenses | £16,510 | £16,585 | £16,651 | £16,735 | £16,821 | £83,302 |
| Profit Before Tax | £-106 | £65 | £249 | £587 | £934 | £1,729 |
| Profit After Tax | £-106 | £53 | £202 | £476 | £757 | £1,380 |
| Change In Property Value | £4,000 | £12,120 | £16,645 | £19,474 | £15,828 | £68,068 |
| Net Return | £3,894 | £12,173 | £16,846 | £19,950 | £16,585 | £69,448 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 3% | 9% | 13% | 16% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change