Flat
KT1
2 beds
2 baths
Brook Street, Kingston Upon Thames KT1
South East, England · KT1
View property listing
Initial Investment
£265,000First YearProfit From Rental Income
£97,907
↗ 37%After 5 Years
Change In Property Value
£112,104
↗ 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 | £61,308 | £62,228 | £63,783 | £65,378 | £67,339 | £320,036 |
| Total Expenses | £39,474 | £39,612 | £39,811 | £40,014 | £40,253 | £199,163 |
| Profit Before Tax | £21,834 | £22,616 | £23,973 | £25,364 | £27,087 | £120,873 |
| Profit After Tax | £17,685 | £18,319 | £19,418 | £20,545 | £21,940 | £97,907 |
| Change In Property Value | £7,900 | £7,979 | £24,176 | £33,202 | £38,847 | £112,104 |
| Net Return | £25,585 | £26,298 | £43,594 | £53,747 | £60,787 | £210,011 |
| 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