Flat
KT1
2 beds
2 baths
Vicarage Rd, Kingston Upon Thames KT1
South East, England · KT1
View property listing
Initial Investment
£130,250First YearProfit From Rental Income
£46,063
↗ 35%After 5 Years
Change In Property Value
£57,471
↗ 14%After 5 Years
Return On Investment
79%
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 | £31,428 | £31,899 | £32,697 | £33,514 | £34,520 | £164,058 |
| Total Expenses | £21,211 | £21,304 | £21,427 | £21,553 | £21,696 | £107,191 |
| Profit Before Tax | £10,217 | £10,595 | £11,270 | £11,962 | £12,824 | £56,867 |
| Profit After Tax | £8,276 | £8,582 | £9,129 | £9,689 | £10,387 | £46,063 |
| Change In Property Value | £4,050 | £4,091 | £12,394 | £17,021 | £19,915 | £57,471 |
| Net Return | £12,326 | £12,673 | £21,523 | £26,710 | £30,302 | £103,534 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 9% | 10% | 17% | 21% | 23% | 79% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change