Detached KT2 5 beds 3 baths

Warbank Lane, Kingston Upon Thames KT2

South East, England · KT2

Initial Investment

First Year

£382,250First Year

Profit From Rental Income

After 5 Years

£-34,778

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£156,094

↗ 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	£39,600	£40,194	£41,199	£42,229	£43,496	£206,717
Total Expenses	£48,103	£48,173	£48,285	£48,399	£48,536	£241,495
Profit Before Tax	£-8,503	£-7,979	£-7,086	£-6,170	£-5,040	£-34,778
Profit After Tax	£-8,503	£-7,979	£-7,086	£-6,170	£-5,040	£-34,778
Change In Property Value	£11,000	£11,110	£33,663	£46,231	£54,090	£156,094
Net Return	£2,498	£3,131	£26,578	£40,061	£49,050	£121,317
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	1%	1%	7%	10%	13%	32%

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