Flat
KT2
2 beds
1 bath
Kingston Upon Thames KT2
South East, England · KT2
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£-2,876
↘ -3%After 5 Years
Change In Property Value
£50,200
↗ 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 | £11,796 | £11,973 | £12,153 | £12,456 | £12,768 | £61,146 |
| Total Expenses | £12,671 | £12,739 | £12,798 | £12,870 | £12,944 | £64,022 |
| Profit Before Tax | £-875 | £-766 | £-645 | £-414 | £-176 | £-2,876 |
| Profit After Tax | £-875 | £-766 | £-645 | £-414 | £-176 | £-2,876 |
| Change In Property Value | £2,950 | £8,939 | £12,276 | £14,362 | £11,673 | £50,200 |
| Net Return | £2,075 | £8,173 | £11,630 | £13,949 | £11,497 | £47,323 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 2% | 9% | 13% | 15% | 13% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change