Flat KT2 2 beds 1 bath

Cowleaze Road, Kingston Upon Thames KT2

South East, England · KT2

Initial Investment

First Year

£147,750First Year

Profit From Rental Income

After 5 Years

£975

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£77,427

↗ 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	£18,204	£18,477	£18,754	£19,223	£19,704	£94,362
Total Expenses	£18,460	£18,537	£18,606	£18,695	£18,785	£93,084
Profit Before Tax	£-256	£-60	£148	£528	£918	£1,278
Profit After Tax	£-256	£-60	£120	£428	£744	£975
Change In Property Value	£4,550	£13,787	£18,933	£22,152	£18,005	£77,427
Net Return	£4,294	£13,726	£19,053	£22,580	£18,748	£78,402
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
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