Flat
KT2
2 beds
1 bath
Kingston Upon Thames KT2
South East, England · KT2
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£-13,545
↘ -15%After 5 Years
Change In Property Value
£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
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change