Flat KT2 1 bed 1 bath

The Cedars, Kingston Upon Thames, Surrey KT2

South East, England · KT2

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£-13,545

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£41,862

↗ 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	£11,796	£11,973	£12,272	£12,579	£12,956	£61,577
Total Expenses	£14,884	£14,947	£15,020	£15,095	£15,175	£75,122
Profit Before Tax	£-3,088	£-2,974	£-2,748	£-2,516	£-2,219	£-13,545
Profit After Tax	£-3,088	£-2,974	£-2,748	£-2,516	£-2,219	£-13,545
Change In Property Value	£2,950	£2,980	£9,028	£12,398	£14,506	£41,862
Net Return	£-138	£5	£6,280	£9,883	£12,287	£28,317
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-15%
Total Net Return (%)	0%	0%	7%	11%	13%	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