Flat KT1 1 bed 1 bath

Albert Road, Kingston Upon Thames KT1

South East, England · KT1

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£-1,624

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£49,349

↗ 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	£11,892	£12,070	£12,251	£12,558	£12,872	£61,643
Total Expenses	£12,520	£12,588	£12,647	£12,719	£12,793	£63,267
Profit Before Tax	£-628	£-517	£-395	£-162	£78	£-1,624
Profit After Tax	£-628	£-517	£-395	£-162	£78	£-1,624
Change In Property Value	£2,900	£8,787	£12,067	£14,119	£11,476	£49,349
Net Return	£2,272	£8,270	£11,672	£13,957	£11,554	£47,725
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	3%	9%	13%	16%	13%	53%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change