Flat
KT1
1 bed
0 baths
Church Road, Kingston Upon Thames KT1
South East, England · KT1
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£-11,067
↘ -33%After 5 Years
Change In Property Value
£15,609
↗ 14%After 5 Years
Return On Investment
13%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,512 | £4,580 | £4,694 | £4,812 | £4,956 | £23,553 |
| Total Expenses | £6,815 | £6,868 | £6,923 | £6,978 | £7,035 | £34,620 |
| Profit Before Tax | £-2,303 | £-2,289 | £-2,228 | £-2,167 | £-2,079 | £-11,067 |
| Profit After Tax | £-2,303 | £-2,289 | £-2,228 | £-2,167 | £-2,079 | £-11,067 |
| Change In Property Value | £1,100 | £1,111 | £3,366 | £4,623 | £5,409 | £15,609 |
| Net Return | £-1,203 | £-1,178 | £1,138 | £2,456 | £3,330 | £4,543 |
| Return From Rental Income (%) | -7% | -7% | -7% | -6% | -6% | -33% |
| Total Net Return (%) | -4% | -3% | 3% | 7% | 10% | 13% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change