Flat KT1 1 bed 1 bath

Knights Park, Kingston Upon Thames KT1

South East, England · KT1

Initial Investment

First Year

£81,250First Year

Profit From Rental Income

After 5 Years

£27,231

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£37,605

↗ 14%After 5 Years

Return On Investment

80%

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	£20,568	£20,877	£21,398	£21,933	£22,591	£107,368
Total Expenses	£14,571	£14,648	£14,743	£14,840	£14,948	£73,749
Profit Before Tax	£5,997	£6,229	£6,656	£7,093	£7,643	£33,618
Profit After Tax	£4,858	£5,045	£5,391	£5,746	£6,191	£27,231
Change In Property Value	£2,650	£2,677	£8,110	£11,137	£13,031	£37,605
Net Return	£7,508	£7,722	£13,501	£16,883	£19,222	£64,835
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	9%	10%	17%	21%	24%	80%

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