Flat KT2 1 bed 1 bath

Sopwith Way, Kingston Upon Thames KT2

South East, England · KT2

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£-13,578

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£42,571

↗ 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	£12,000	£12,180	£12,484	£12,797	£13,181	£62,642
Total Expenses	£15,103	£15,167	£15,240	£15,315	£15,396	£76,220
Profit Before Tax	£-3,103	£-2,987	£-2,755	£-2,518	£-2,216	£-13,578
Profit After Tax	£-3,103	£-2,987	£-2,755	£-2,518	£-2,216	£-13,578
Change In Property Value	£3,000	£3,030	£9,181	£12,608	£14,752	£42,571
Net Return	£-103	£43	£6,425	£10,090	£12,536	£28,993
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-15%
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