Flat KT2 2 beds 1 bath

Queens Road, Kingston KT2

South East, England · KT2

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£-276

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£68,068

↗ 17%After 5 Years

Return On Investment

53%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,996	£16,236	£16,479	£16,891	£17,314	£82,917
Total Expenses	£16,470	£16,544	£16,609	£16,692	£16,777	£83,091
Profit Before Tax	£-474	£-308	£-129	£199	£537	£-174
Profit After Tax	£-474	£-308	£-129	£199	£435	£-276
Change In Property Value	£4,000	£12,120	£16,645	£19,474	£15,828	£68,068
Net Return	£3,526	£11,812	£16,515	£19,674	£16,263	£67,791
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	3%	9%	13%	15%	13%	53%

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