Flat
KT2
3 beds
1 bath
Kingsnympton Park, Kingston Upon Thames KT2
South East, England · KT2
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£-14,362
↘ -12%After 5 Years
Change In Property Value
£53,214
↗ 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 | £15,000 | £15,225 | £15,606 | £15,996 | £16,476 | £78,302 |
| Total Expenses | £18,378 | £18,447 | £18,528 | £18,611 | £18,701 | £92,664 |
| Profit Before Tax | £-3,378 | £-3,222 | £-2,922 | £-2,615 | £-2,226 | £-14,362 |
| Profit After Tax | £-3,378 | £-3,222 | £-2,922 | £-2,615 | £-2,226 | £-14,362 |
| Change In Property Value | £3,750 | £3,788 | £11,476 | £15,761 | £18,440 | £53,214 |
| Net Return | £372 | £566 | £8,554 | £13,146 | £16,214 | £38,852 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| 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