Flat KT1 2 beds 1 bath

Kingston Road, Kingston Upon Thames KT1

South East, England · KT1

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£-1,330

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£51,051

↗ 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	£12,300	£12,485	£12,672	£12,989	£13,313	£63,758
Total Expenses	£12,883	£12,951	£13,011	£13,084	£13,159	£65,088
Profit Before Tax	£-583	£-466	£-339	£-96	£154	£-1,330
Profit After Tax	£-583	£-466	£-339	£-96	£154	£-1,330
Change In Property Value	£3,000	£9,090	£12,484	£14,606	£11,871	£51,051
Net Return	£2,418	£8,624	£12,145	£14,510	£12,025	£49,721
Return From Rental Income (%)	-1%	0%	0%	0%	0%	-1%
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