Flat
KT2
3 beds
2 baths
Dunsfold House, Kingsnympton Park, Kingston Upon Thames KT2
South East, England · KT2
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£-14,552
↘ -11%After 5 Years
Change In Property Value
£56,052
↗ 14%After 5 Years
Return On Investment
33%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,804 | £16,041 | £16,442 | £16,853 | £17,359 | £82,499 |
| Total Expenses | £19,252 | £19,322 | £19,405 | £19,490 | £19,583 | £97,051 |
| Profit Before Tax | £-3,448 | £-3,281 | £-2,963 | £-2,637 | £-2,224 | £-14,552 |
| Profit After Tax | £-3,448 | £-3,281 | £-2,963 | £-2,637 | £-2,224 | £-14,552 |
| Change In Property Value | £3,950 | £3,990 | £12,088 | £16,601 | £19,423 | £56,052 |
| Net Return | £502 | £709 | £9,125 | £13,964 | £17,199 | £41,500 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | 0% | 1% | 7% | 11% | 14% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change