Flat
KT2
2 beds
2 baths
Richmond Road, Kingston Upon Thames KT2
South East, England · KT2
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£1,387
↗ 1%After 5 Years
Change In Property Value
£80,830
↗ 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 | £18,996 | £19,281 | £19,570 | £20,059 | £20,561 | £98,467 |
| Total Expenses | £19,183 | £19,261 | £19,331 | £19,422 | £19,515 | £96,712 |
| Profit Before Tax | £-187 | £20 | £239 | £638 | £1,046 | £1,756 |
| Profit After Tax | £-187 | £16 | £194 | £516 | £847 | £1,387 |
| Change In Property Value | £4,750 | £14,393 | £19,766 | £23,126 | £18,796 | £80,830 |
| Net Return | £4,563 | £14,408 | £19,959 | £23,642 | £19,644 | £82,217 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 3% | 9% | 13% | 15% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change