Flat KT2 1 bed 1 bath

Morecoombe Close, Kingston Upon Thames KT2

South East, England · KT2

Initial Investment

First Year

£93,499First Year

Profit From Rental Income

After 5 Years

£-2,729

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£51,051

↗ 17%After 5 Years

Return On Investment

52%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,000	£12,180	£12,363	£12,672	£12,989	£62,203
Total Expenses	£12,852	£12,920	£12,980	£13,052	£13,127	£64,932
Profit Before Tax	£-852	£-740	£-617	£-381	£-138	£-2,729
Profit After Tax	£-852	£-740	£-617	£-381	£-138	£-2,729
Change In Property Value	£3,000	£9,090	£12,484	£14,606	£11,871	£51,051
Net Return	£2,148	£8,350	£11,867	£14,225	£11,733	£48,322
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	2%	9%	13%	15%	13%	52%

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