Flat KT1 2 beds 2 baths

Wadbrook Street, Kingston Upon Thames KT1

South East, England · KT1

Initial Investment

First Year

£161,750First Year

Profit From Rental Income

After 5 Years

£58,179

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£70,242

↗ 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	£38,412	£38,988	£39,963	£40,962	£42,191	£200,516
Total Expenses	£25,480	£25,584	£25,724	£25,868	£26,034	£128,690
Profit Before Tax	£12,932	£13,404	£14,239	£15,094	£16,157	£71,825
Profit After Tax	£10,475	£10,857	£11,533	£12,226	£13,087	£58,179
Change In Property Value	£4,950	£5,000	£15,148	£20,804	£24,341	£70,242
Net Return	£15,425	£15,857	£26,682	£33,030	£37,428	£128,421
Return From Rental Income (%)	6%	7%	7%	8%	8%	36%
Total Net Return (%)	10%	10%	16%	20%	23%	79%

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