Flat KT1 2 beds 2 baths

Boundary Close, Kingston Upon Thames KT1

South East, England · KT1

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£-11,891

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£35,476

↗ 14%After 5 Years

Return On Investment

31%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,248	£10,402	£10,662	£10,928	£11,256	£53,496
Total Expenses	£12,944	£13,005	£13,074	£13,144	£13,220	£65,387
Profit Before Tax	£-2,696	£-2,603	£-2,412	£-2,216	£-1,964	£-11,891
Profit After Tax	£-2,696	£-2,603	£-2,412	£-2,216	£-1,964	£-11,891
Change In Property Value	£2,500	£2,525	£7,651	£10,507	£12,293	£35,476
Net Return	£-196	£-78	£5,239	£8,291	£10,330	£23,585
Return From Rental Income (%)	-4%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	0%	0%	7%	11%	14%	31%

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