Flat
KT1
1 bed
1 bath
Albert Road, Kingston Upon Thames KT1
South East, England · KT1
View property listing
Initial Investment
£89,982First YearProfit From Rental Income
£-12,092
↘ -13%After 5 Years
Change In Property Value
£41,145
↗ 14%After 5 Years
Return On Investment
32%
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 | £11,892 | £12,070 | £12,372 | £12,681 | £13,062 | £62,078 |
| Total Expenses | £14,693 | £14,757 | £14,830 | £14,905 | £14,985 | £74,170 |
| Profit Before Tax | £-2,801 | £-2,686 | £-2,458 | £-2,223 | £-1,924 | £-12,092 |
| Profit After Tax | £-2,801 | £-2,686 | £-2,458 | £-2,223 | £-1,924 | £-12,092 |
| Change In Property Value | £2,900 | £2,928 | £8,873 | £12,186 | £14,258 | £41,145 |
| Net Return | £99 | £242 | £6,416 | £9,963 | £12,334 | £29,053 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | 0% | 0% | 7% | 11% | 14% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change