Flat KT1 2 beds 1 bath

Springfield Road, Kingston Upon Thames KT1

South East, England · KT1

Initial Investment

First Year

£93,482First Year

Profit From Rental Income

After 5 Years

£-12,159

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£42,564

↗ 14%After 5 Years

Return On Investment

33%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,300	£12,485	£12,797	£13,117	£13,510	£64,208
Total Expenses	£15,131	£15,195	£15,269	£15,345	£15,427	£76,367
Profit Before Tax	£-2,831	£-2,710	£-2,473	£-2,228	£-1,917	£-12,159
Profit After Tax	£-2,831	£-2,710	£-2,473	£-2,228	£-1,917	£-12,159
Change In Property Value	£3,000	£3,029	£9,179	£12,606	£14,749	£42,564
Net Return	£169	£319	£6,707	£10,378	£12,832	£30,405
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	0%	0%	7%	11%	14%	33%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change