Flat
KT2
1 bed
1 bath
Coombe Road, Kingston Upon Thames KT2
South East, England · KT2
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£-13,568
↘ -15%After 5 Years
Change In Property Value
£42,564
↗ 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 | £15,101 | £15,165 | £15,238 | £15,313 | £15,394 | £76,210 |
| Profit Before Tax | £-3,101 | £-2,985 | £-2,753 | £-2,516 | £-2,214 | £-13,568 |
| Profit After Tax | £-3,101 | £-2,985 | £-2,753 | £-2,516 | £-2,214 | £-13,568 |
| Change In Property Value | £3,000 | £3,029 | £9,179 | £12,606 | £14,749 | £42,564 |
| Net Return | £-101 | £45 | £6,426 | £10,090 | £12,536 | £28,996 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -15% |
| Total Net Return (%) | 0% | 0% | 7% | 11% | 13% | 31% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change