Flat
KT1
1 bed
0 baths
Church Road, Kingston Upon Thames KT1
South East, England · KT1
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£6,334
↗ 19%After 5 Years
Change In Property Value
£15,609
↗ 14%After 5 Years
Return On Investment
65%
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 | £8,532 | £8,660 | £8,876 | £9,098 | £9,371 | £44,538 |
| Total Expenses | £7,217 | £7,276 | £7,341 | £7,407 | £7,477 | £36,718 |
| Profit Before Tax | £1,315 | £1,384 | £1,536 | £1,691 | £1,894 | £7,820 |
| Profit After Tax | £1,065 | £1,121 | £1,244 | £1,370 | £1,535 | £6,334 |
| Change In Property Value | £1,100 | £1,111 | £3,366 | £4,623 | £5,409 | £15,609 |
| Net Return | £2,165 | £2,232 | £4,610 | £5,993 | £6,944 | £21,944 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 6% | 7% | 14% | 18% | 20% | 65% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change