Flat
KT1
1 bed
1 bath
Albert Road, Kingston Upon Thames KT1
South East, England · KT1
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£-12,102
↘ -13%After 5 Years
Change In Property Value
£41,152
↗ 14%After 5 Years
Return On Investment
32%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,892 | £12,070 | £12,372 | £12,681 | £13,062 | £62,078 |
| Total Expenses | £14,695 | £14,759 | £14,832 | £14,907 | £14,987 | £74,180 |
| Profit Before Tax | £-2,803 | £-2,688 | £-2,460 | £-2,225 | £-1,926 | £-12,102 |
| Profit After Tax | £-2,803 | £-2,688 | £-2,460 | £-2,225 | £-1,926 | £-12,102 |
| Change In Property Value | £2,900 | £2,929 | £8,875 | £12,188 | £14,260 | £41,152 |
| Net Return | £97 | £241 | £6,415 | £9,963 | £12,335 | £29,050 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | 0% | 0% | 7% | 11% | 14% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change