Flat
KT1
1 bed
1 bath
Mulberry Court, Hampton Wick KT1
South East, England · KT1
View property listing
Initial Investment
£209,000First YearProfit From Rental Income
£76,352
↗ 37%After 5 Years
Change In Property Value
£89,400
↗ 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 | £48,888 | £49,621 | £50,862 | £52,133 | £53,697 | £255,202 |
| Total Expenses | £31,884 | £32,003 | £32,170 | £32,341 | £32,540 | £160,940 |
| Profit Before Tax | £17,004 | £17,618 | £18,691 | £19,792 | £21,157 | £94,262 |
| Profit After Tax | £13,773 | £14,271 | £15,140 | £16,032 | £17,137 | £76,352 |
| Change In Property Value | £6,300 | £6,363 | £19,280 | £26,478 | £30,979 | £89,400 |
| Net Return | £20,073 | £20,634 | £34,420 | £42,509 | £48,116 | £165,752 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 10% | 10% | 16% | 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