Flat
KT2
1 bed
1 bath
Queens Road, Kingston Upon Thames KT2
South East, England · KT2
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£-14,082
↘ -13%After 5 Years
Change In Property Value
£49,666
↗ 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 | £14,004 | £14,214 | £14,569 | £14,934 | £15,382 | £73,103 |
| Total Expenses | £17,287 | £17,354 | £17,432 | £17,512 | £17,600 | £87,185 |
| Profit Before Tax | £-3,283 | £-3,140 | £-2,863 | £-2,579 | £-2,218 | £-14,082 |
| Profit After Tax | £-3,283 | £-3,140 | £-2,863 | £-2,579 | £-2,218 | £-14,082 |
| Change In Property Value | £3,500 | £3,535 | £10,711 | £14,710 | £17,211 | £49,666 |
| Net Return | £217 | £395 | £7,848 | £12,131 | £14,992 | £35,584 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | 0% | 0% | 7% | 11% | 14% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change