Flat
KT2
1 bed
1 bath
Royal Quarter, Seven Kings Way, Kingston Upon Thames, Greater London KT2
South East, England · KT2
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£-3,354
↘ -4%After 5 Years
Change In Property Value
£46,796
↗ 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 | £11,004 | £11,169 | £11,337 | £11,620 | £11,911 | £57,040 |
| Total Expenses | £11,949 | £12,015 | £12,073 | £12,143 | £12,215 | £60,394 |
| Profit Before Tax | £-945 | £-846 | £-736 | £-523 | £-304 | £-3,354 |
| Profit After Tax | £-945 | £-846 | £-736 | £-523 | £-304 | £-3,354 |
| Change In Property Value | £2,750 | £8,333 | £11,443 | £13,389 | £10,882 | £46,796 |
| Net Return | £1,805 | £7,487 | £10,707 | £12,866 | £10,578 | £43,443 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| 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