Flat KT1 1 bed 1 bath

Knights Park, Kingston Upon Thames KT1

South East, England · KT1

Initial Investment

First Year

£81,250First Year

Profit From Rental Income

After 5 Years

£-11,991

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£37,605

↗ 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	£10,860	£11,023	£11,298	£11,581	£11,928	£56,691
Total Expenses	£13,600	£13,662	£13,733	£13,805	£13,882	£68,682
Profit Before Tax	£-2,740	£-2,639	£-2,434	£-2,224	£-1,954	£-11,991
Profit After Tax	£-2,740	£-2,639	£-2,434	£-2,224	£-1,954	£-11,991
Change In Property Value	£2,650	£2,677	£8,110	£11,137	£13,031	£37,605
Net Return	£-90	£37	£5,676	£8,914	£11,077	£25,614
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-15%
Total Net Return (%)	0%	0%	7%	11%	14%	32%

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