Flat
KT1
2 beds
2 baths
Vicarage Rd, Kingston Upon Thames KT1
South East, England · KT1
View property listing
Initial Investment
£130,250First YearProfit From Rental Income
£1,504
↗ 1%After 5 Years
Change In Property Value
£68,918
↗ 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 | £16,608 | £16,857 | £17,110 | £17,538 | £17,976 | £86,089 |
| Total Expenses | £16,692 | £16,767 | £16,833 | £16,917 | £17,004 | £84,213 |
| Profit Before Tax | £-84 | £91 | £277 | £620 | £972 | £1,876 |
| Profit After Tax | £-84 | £73 | £224 | £502 | £787 | £1,504 |
| Change In Property Value | £4,050 | £12,272 | £16,853 | £19,718 | £16,026 | £68,918 |
| Net Return | £3,966 | £12,345 | £17,077 | £20,220 | £16,814 | £70,422 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 3% | 9% | 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