Detached KT2 5 beds 2 baths

St. Albans Road, Kingston Upon Thames KT2

South East, England · KT2

Initial Investment

First Year

£492,250First Year

Profit From Rental Income

After 5 Years

£5,726

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£233,982

↗ 17%After 5 Years

Return On Investment

49%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£49,500	£50,243	£50,996	£52,271	£53,578	£256,588
Total Expenses	£49,691	£49,777	£49,863	£50,001	£50,142	£249,474
Profit Before Tax	£-191	£465	£1,133	£2,270	£3,436	£7,113
Profit After Tax	£-191	£377	£918	£1,839	£2,783	£5,726
Change In Property Value	£13,750	£41,663	£57,217	£66,943	£54,410	£233,982
Net Return	£13,559	£42,039	£58,134	£68,782	£57,193	£239,708
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	3%	9%	12%	14%	12%	49%

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