Flat
KT1
1 bed
1 bath
Manners House, Brook Street, Kingston Upon Thames KT1
South East, England · KT1
View property listing
Initial Investment
£145,300First YearProfit From Rental Income
£51,848
↗ 36%After 5 Years
Change In Property Value
£63,573
↗ 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 | £34,764 | £35,285 | £36,168 | £37,072 | £38,184 | £181,473 |
| Total Expenses | £23,251 | £23,349 | £23,480 | £23,614 | £23,768 | £117,463 |
| Profit Before Tax | £11,513 | £11,937 | £12,687 | £13,457 | £14,416 | £64,010 |
| Profit After Tax | £9,326 | £9,669 | £10,277 | £10,900 | £11,677 | £51,848 |
| Change In Property Value | £4,480 | £4,525 | £13,710 | £18,829 | £22,029 | £63,573 |
| Net Return | £13,806 | £14,193 | £23,987 | £29,729 | £33,706 | £115,421 |
| Return From Rental Income (%) | 6% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 10% | 10% | 17% | 20% | 23% | 79% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change