Flat KT1 2 beds 2 baths

Tryon House, 5 Brook Street, Kingston Upon Thames, Surrey KT1

South East, England · KT1

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£-15,342

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£120,618

↗ 14%After 5 Years

Return On Investment

37%

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	£34,848	£35,371	£36,255	£37,161	£38,276	£181,911
Total Expenses	£39,209	£39,307	£39,438	£39,573	£39,727	£197,253
Profit Before Tax	£-4,361	£-3,936	£-3,183	£-2,411	£-1,451	£-15,342
Profit After Tax	£-4,361	£-3,936	£-3,183	£-2,411	£-1,451	£-15,342
Change In Property Value	£8,500	£8,585	£26,013	£35,724	£41,797	£120,618
Net Return	£4,139	£4,649	£22,829	£33,313	£40,346	£105,277
Return From Rental Income (%)	-2%	-1%	-1%	-1%	-1%	-5%
Total Net Return (%)	1%	2%	8%	12%	14%	37%

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