Flat
KT2
2 beds
1 bath
Park Road, Kingston Upon Thames KT2
South East, England · KT2
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£-14,642
↘ -11%After 5 Years
Change In Property Value
£56,762
↗ 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 | £15,996 | £16,236 | £16,642 | £17,058 | £17,570 | £83,501 |
| Total Expenses | £19,470 | £19,540 | £19,623 | £19,709 | £19,802 | £98,143 |
| Profit Before Tax | £-3,474 | £-3,304 | £-2,981 | £-2,651 | £-2,233 | £-14,642 |
| Profit After Tax | £-3,474 | £-3,304 | £-2,981 | £-2,651 | £-2,233 | £-14,642 |
| Change In Property Value | £4,000 | £4,040 | £12,241 | £16,811 | £19,669 | £56,762 |
| Net Return | £526 | £736 | £9,260 | £14,161 | £17,436 | £42,119 |
| 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