Flat
KT1
2 beds
2 baths
Mulberry Court, Hampton Wick KT1
South East, England · KT1
View property listing
Initial Investment
£312,250First YearProfit From Rental Income
£14,294
↗ 5%After 5 Years
Change In Property Value
£157,406
↗ 17%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £37,920 | £38,489 | £39,066 | £40,043 | £41,044 | £196,562 |
| Total Expenses | £35,554 | £35,661 | £35,759 | £35,899 | £36,042 | £178,915 |
| Profit Before Tax | £2,366 | £2,828 | £3,307 | £4,144 | £5,002 | £17,647 |
| Profit After Tax | £1,917 | £2,291 | £2,678 | £3,356 | £4,052 | £14,294 |
| Change In Property Value | £9,250 | £28,028 | £38,491 | £45,035 | £36,603 | £157,406 |
| Net Return | £11,167 | £30,318 | £41,169 | £48,391 | £40,655 | £171,700 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 10% | 13% | 15% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change