Flat
KT1
1 bed
1 bath
Knights Park, Kingston Upon Thames KT1
South East, England · KT1
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£-2,417
↘ -3%After 5 Years
Change In Property Value
£45,095
↗ 17%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,860 | £11,023 | £11,188 | £11,468 | £11,755 | £56,294 |
| Total Expenses | £11,612 | £11,679 | £11,736 | £11,806 | £11,877 | £58,711 |
| Profit Before Tax | £-752 | £-656 | £-548 | £-338 | £-123 | £-2,417 |
| Profit After Tax | £-752 | £-656 | £-548 | £-338 | £-123 | £-2,417 |
| Change In Property Value | £2,650 | £8,030 | £11,027 | £12,902 | £10,486 | £45,095 |
| Net Return | £1,898 | £7,374 | £10,479 | £12,564 | £10,364 | £42,678 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 2% | 9% | 13% | 15% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change