Flat KT2 0 beds 1 bath

Richmond Road, Kingston Upon Thames KT2

South East, England · KT2

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£-13,142

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£36,895

↗ 14%After 5 Years

Return On Investment

30%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,404	£10,560	£10,824	£11,095	£11,428	£54,310
Total Expenses	£13,356	£13,418	£13,487	£13,558	£13,634	£67,452
Profit Before Tax	£-2,952	£-2,857	£-2,663	£-2,463	£-2,206	£-13,142
Profit After Tax	£-2,952	£-2,857	£-2,663	£-2,463	£-2,206	£-13,142
Change In Property Value	£2,600	£2,626	£7,957	£10,927	£12,785	£36,895
Net Return	£-352	£-231	£5,294	£8,464	£10,579	£23,754
Return From Rental Income (%)	-4%	-4%	-3%	-3%	-3%	-17%
Total Net Return (%)	0%	0%	7%	11%	13%	30%

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