Flat
KT2
1 bed
1 bath
Acre Road, Kingston Upon Thames KT2
South East, England · KT2
View property listing
Initial Investment
£75,985First YearProfit From Rental Income
£-13,065
↘ -17%After 5 Years
Change In Property Value
£35,469
↗ 14%After 5 Years
Return On Investment
29%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,996 | £10,146 | £10,400 | £10,660 | £10,979 | £52,180 |
| Total Expenses | £12,916 | £12,977 | £13,046 | £13,116 | £13,190 | £65,245 |
| Profit Before Tax | £-2,920 | £-2,831 | £-2,646 | £-2,456 | £-2,211 | £-13,065 |
| Profit After Tax | £-2,920 | £-2,831 | £-2,646 | £-2,456 | £-2,211 | £-13,065 |
| Change In Property Value | £2,500 | £2,524 | £7,649 | £10,505 | £12,291 | £35,469 |
| Net Return | £-421 | £-307 | £5,003 | £8,049 | £10,080 | £22,404 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -1% | 0% | 7% | 11% | 13% | 29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change