Flat
KT1
2 beds
1 bath
Kingston Road, Kingston Upon Thames KT1
South East, England · KT1
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£-12,169
↘ -13%After 5 Years
Change In Property Value
£42,571
↗ 14%After 5 Years
Return On Investment
33%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,300 | £12,485 | £12,797 | £13,117 | £13,510 | £64,208 |
| Total Expenses | £15,133 | £15,197 | £15,271 | £15,347 | £15,429 | £76,377 |
| Profit Before Tax | £-2,833 | £-2,712 | £-2,475 | £-2,230 | £-1,919 | £-12,169 |
| Profit After Tax | £-2,833 | £-2,712 | £-2,475 | £-2,230 | £-1,919 | £-12,169 |
| Change In Property Value | £3,000 | £3,030 | £9,181 | £12,608 | £14,752 | £42,571 |
| Net Return | £168 | £318 | £6,706 | £10,378 | £12,833 | £30,402 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | 0% | 0% | 7% | 11% | 14% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change