Flat
KT1
1 bed
0 baths
Church Road, Kingston Upon Thames KT1
South East, England · KT1
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£-7,096
↘ -21%After 5 Years
Change In Property Value
£18,719
↗ 17%After 5 Years
Return On Investment
34%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,512 | £4,580 | £4,648 | £4,765 | £4,884 | £23,388 |
| Total Expenses | £5,990 | £6,047 | £6,095 | £6,149 | £6,203 | £30,484 |
| Profit Before Tax | £-1,478 | £-1,468 | £-1,447 | £-1,384 | £-1,319 | £-7,096 |
| Profit After Tax | £-1,478 | £-1,468 | £-1,447 | £-1,384 | £-1,319 | £-7,096 |
| Change In Property Value | £1,100 | £3,333 | £4,577 | £5,355 | £4,353 | £18,719 |
| Net Return | £-378 | £1,865 | £3,131 | £3,972 | £3,033 | £11,623 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -1% | 5% | 9% | 12% | 9% | 34% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change