Flat KT2 2 beds 2 baths

Seven Kings Way, Kingston Upon Thames KT2

South East, England · KT2

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£847

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£76,576

↗ 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	£18,000	£18,270	£18,544	£19,008	£19,483	£93,305
Total Expenses	£18,279	£18,356	£18,424	£18,512	£18,603	£92,174
Profit Before Tax	£-279	£-86	£120	£495	£880	£1,131
Profit After Tax	£-279	£-86	£97	£401	£713	£847
Change In Property Value	£4,500	£13,635	£18,725	£21,909	£17,807	£76,576
Net Return	£4,221	£13,549	£18,823	£22,310	£18,520	£77,423
Return From Rental Income (%)	0%	0%	0%	0%	0%	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