Flat
KT1
2 beds
2 baths
Wadbrook Street, Kingston Upon Thames KT1
South East, England · KT1
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£3,713
↗ 2%After 5 Years
Change In Property Value
£84,234
↗ 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 | £20,292 | £20,596 | £20,905 | £21,428 | £21,964 | £105,185 |
| Total Expenses | £19,956 | £20,036 | £20,108 | £20,202 | £20,298 | £100,601 |
| Profit Before Tax | £336 | £560 | £797 | £1,226 | £1,665 | £4,584 |
| Profit After Tax | £272 | £454 | £646 | £993 | £1,349 | £3,713 |
| Change In Property Value | £4,950 | £14,999 | £20,598 | £24,100 | £19,588 | £84,234 |
| Net Return | £5,222 | £15,452 | £21,244 | £25,092 | £20,936 | £87,947 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 3% | 10% | 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