Flat
KT2
2 beds
2 baths
Seven Kings Way, Kingston Upon Thames KT2
South East, England · KT2
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£-15,146
↘ -10%After 5 Years
Change In Property Value
£63,857
↗ 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 | £18,000 | £18,270 | £18,727 | £19,195 | £19,771 | £93,962 |
| Total Expenses | £21,654 | £21,727 | £21,815 | £21,906 | £22,006 | £109,108 |
| Profit Before Tax | £-3,654 | £-3,457 | £-3,089 | £-2,711 | £-2,236 | £-15,146 |
| Profit After Tax | £-3,654 | £-3,457 | £-3,089 | £-2,711 | £-2,236 | £-15,146 |
| Change In Property Value | £4,500 | £4,545 | £13,771 | £18,913 | £22,128 | £63,857 |
| Net Return | £846 | £1,088 | £10,683 | £16,202 | £19,892 | £48,711 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | 1% | 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