Flat KT1 2 beds 2 baths

Hawks Road, Kingston Upon Thames KT1

South East, England · KT1

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£701

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£63,813

↗ 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	£15,372	£15,603	£15,837	£16,233	£16,638	£79,682
Total Expenses	£15,603	£15,676	£15,740	£15,822	£15,905	£78,746
Profit Before Tax	£-231	£-73	£96	£411	£733	£936
Profit After Tax	£-231	£-73	£78	£333	£594	£701
Change In Property Value	£3,750	£11,363	£15,605	£18,257	£14,839	£63,813
Net Return	£3,519	£11,289	£15,683	£18,590	£15,433	£64,514
Return From Rental Income (%)	0%	0%	0%	0%	0%	1%
Total Net Return (%)	3%	9%	13%	16%	13%	54%

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