Semi Detached
KT1
6 beds
2 baths
Fairfield South, Kingston Upon Thames KT1
South East, England · KT1
View property listing
Initial Investment
£362,250First YearProfit From Rental Income
£23,716
↗ 7%After 5 Years
Change In Property Value
£178,677
↗ 17%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £43,044 | £43,690 | £44,345 | £45,454 | £46,590 | £223,122 |
| Total Expenses | £38,588 | £38,665 | £38,741 | £38,862 | £38,987 | £193,843 |
| Profit Before Tax | £4,456 | £5,024 | £5,604 | £6,591 | £7,603 | £29,279 |
| Profit After Tax | £3,609 | £4,070 | £4,539 | £5,339 | £6,159 | £23,716 |
| Change In Property Value | £10,500 | £31,815 | £43,693 | £51,120 | £41,549 | £178,677 |
| Net Return | £14,109 | £35,885 | £48,232 | £56,459 | £47,708 | £202,393 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 7% |
| Total Net Return (%) | 4% | 10% | 13% | 16% | 13% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change