Flat
KT2
2 beds
2 baths
Seven Kings Way, Kingston Upon Thames KT2
South East, England · KT2
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£-14,832
↘ -11%After 5 Years
Change In Property Value
£59,600
↗ 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 | £16,800 | £17,052 | £17,478 | £17,915 | £18,453 | £87,698 |
| Total Expenses | £20,344 | £20,415 | £20,500 | £20,588 | £20,684 | £102,531 |
| Profit Before Tax | £-3,544 | £-3,363 | £-3,022 | £-2,673 | £-2,232 | £-14,832 |
| Profit After Tax | £-3,544 | £-3,363 | £-3,022 | £-2,673 | £-2,232 | £-14,832 |
| Change In Property Value | £4,200 | £4,242 | £12,853 | £17,652 | £20,653 | £59,600 |
| Net Return | £657 | £879 | £9,831 | £14,979 | £18,421 | £44,767 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | 0% | 1% | 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