Flat
KT2
1 bed
1 bath
Acre Road, Kingston Upon Thames KT2
South East, England · KT2
View property listing
Initial Investment
£75,985First YearProfit From Rental Income
£-4,026
↘ -5%After 5 Years
Change In Property Value
£42,534
↗ 17%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,996 | £10,146 | £10,298 | £10,556 | £10,819 | £51,815 |
| Total Expenses | £11,042 | £11,107 | £11,163 | £11,231 | £11,300 | £55,842 |
| Profit Before Tax | £-1,046 | £-961 | £-865 | £-675 | £-480 | £-4,026 |
| Profit After Tax | £-1,046 | £-961 | £-865 | £-675 | £-480 | £-4,026 |
| Change In Property Value | £2,500 | £7,573 | £10,401 | £12,169 | £9,891 | £42,534 |
| Net Return | £1,454 | £6,613 | £9,536 | £11,494 | £9,411 | £38,507 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| Total Net Return (%) | 2% | 9% | 13% | 15% | 12% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change