Flat KT1 1 bed 1 bath

Winery Lane, Kingston Upon Thames KT1

South East, England · KT1

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£-4,683

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£32,332

↗ 17%After 5 Years

Return On Investment

48%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,788	£7,905	£8,023	£8,224	£8,430	£40,370
Total Expenses	£8,892	£8,954	£9,007	£9,068	£9,132	£45,053
Profit Before Tax	£-1,104	£-1,049	£-983	£-845	£-702	£-4,683
Profit After Tax	£-1,104	£-1,049	£-983	£-845	£-702	£-4,683
Change In Property Value	£1,900	£5,757	£7,906	£9,250	£7,518	£32,332
Net Return	£796	£4,708	£6,923	£8,406	£6,816	£27,649
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	1%	8%	12%	14%	12%	48%

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