Semi Detached
KT3
4 beds
2 baths
Knightwood Crescent, Kingston Upon Thames KT3
South East, England · KT3
View property listing
Initial Investment
£240,500First YearProfit From Rental Income
£18,334
↗ 8%After 5 Years
Change In Property Value
£122,522
↗ 17%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,240 | £30,694 | £31,154 | £31,933 | £32,731 | £156,752 |
| Total Expenses | £26,690 | £26,748 | £26,804 | £26,892 | £26,983 | £134,117 |
| Profit Before Tax | £3,550 | £3,946 | £4,350 | £5,040 | £5,748 | £22,634 |
| Profit After Tax | £2,876 | £3,196 | £3,523 | £4,083 | £4,656 | £18,334 |
| Change In Property Value | £7,200 | £21,816 | £29,961 | £35,054 | £28,491 | £122,522 |
| Net Return | £10,076 | £25,012 | £33,484 | £39,137 | £33,147 | £140,855 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 4% | 10% | 14% | 16% | 14% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change