Flat KT2 2 beds 1 bath

Kingsnympton Park, Kingston Upon Thames, Surrey KT2

South East, England · KT2

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£-2,343

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£53,603

↗ 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	£12,600	£12,789	£12,981	£13,305	£13,638	£65,313
Total Expenses	£13,395	£13,464	£13,524	£13,598	£13,674	£67,656
Profit Before Tax	£-795	£-675	£-543	£-293	£-36	£-2,343
Profit After Tax	£-795	£-675	£-543	£-293	£-36	£-2,343
Change In Property Value	£3,150	£9,545	£13,108	£15,336	£12,465	£53,603
Net Return	£2,355	£8,869	£12,564	£15,043	£12,428	£51,260
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
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