Flat KT2 2 beds 1 bath

Kingsnympton Park, Kingston Upon Thames, Surrey KT2

South East, England · KT2

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£-13,735

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£44,700

↗ 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	£12,600	£12,789	£13,109	£13,436	£13,840	£65,774
Total Expenses	£15,758	£15,823	£15,897	£15,974	£16,057	£79,509
Profit Before Tax	£-3,158	£-3,034	£-2,789	£-2,538	£-2,218	£-13,735
Profit After Tax	£-3,158	£-3,034	£-2,789	£-2,538	£-2,218	£-13,735
Change In Property Value	£3,150	£3,182	£9,640	£13,239	£15,489	£44,700
Net Return	£-8	£148	£6,851	£10,701	£13,272	£30,965
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
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