Terraced KT2 4 beds 2 baths

Blenheim Gardens, Kingston Upon Thames KT2

South East, England · KT2

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£11,537

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£136,135

↗ 17%After 5 Years

Return On Investment

55%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,200	£31,668	£32,143	£32,947	£33,770	£161,728
Total Expenses	£29,360	£29,419	£29,477	£29,568	£29,661	£147,485
Profit Before Tax	£1,840	£2,249	£2,666	£3,379	£4,109	£14,243
Profit After Tax	£1,490	£1,821	£2,159	£2,737	£3,329	£11,537
Change In Property Value	£8,000	£24,240	£33,290	£38,949	£31,657	£136,135
Net Return	£9,490	£26,061	£35,449	£41,686	£34,985	£147,672
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	4%	10%	13%	16%	13%	55%

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