Flat
KT1
2 beds
2 baths
Wheatfield Way, Kingston Upon Thames KT1
South East, England · KT1
View property listing
Initial Investment
£334,250First YearProfit From Rental Income
£123,500
↗ 37%After 5 Years
Change In Property Value
£139,066
↗ 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 | £76,056 | £77,197 | £79,127 | £81,105 | £83,538 | £397,023 |
| Total Expenses | £48,487 | £48,647 | £48,883 | £49,125 | £49,411 | £244,553 |
| Profit Before Tax | £27,569 | £28,550 | £30,244 | £31,980 | £34,127 | £152,470 |
| Profit After Tax | £22,331 | £23,125 | £24,497 | £25,904 | £27,643 | £123,500 |
| Change In Property Value | £9,800 | £9,898 | £29,991 | £41,188 | £48,189 | £139,066 |
| Net Return | £32,131 | £33,023 | £54,488 | £67,091 | £75,833 | £262,566 |
| 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