Flat
KT1
2 beds
2 baths
Fairfield South, Kingston Upon Thames KT1
South East, England · KT1
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£4,475
↗ 3%After 5 Years
Change In Property Value
£89,339
↗ 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 | £21,528 | £21,851 | £22,179 | £22,733 | £23,301 | £111,592 |
| Total Expenses | £21,045 | £21,127 | £21,201 | £21,298 | £21,398 | £106,068 |
| Profit Before Tax | £483 | £724 | £978 | £1,435 | £1,904 | £5,524 |
| Profit After Tax | £391 | £586 | £792 | £1,162 | £1,542 | £4,475 |
| Change In Property Value | £5,250 | £15,908 | £21,846 | £25,560 | £20,775 | £89,339 |
| Net Return | £5,641 | £16,494 | £22,638 | £26,723 | £22,317 | £93,813 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 3% |
| 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