Flat
KT1
1 bed
1 bath
Grove Crescent, Kingston Upon Thames KT1
South East, England · KT1
View property listing
Initial Investment
£147,750First YearProfit From Rental Income
£-13,037
↘ -9%After 5 Years
Change In Property Value
£64,566
↗ 14%After 5 Years
Return On Investment
35%
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 | £18,660 | £18,940 | £19,413 | £19,899 | £20,496 | £97,408 |
| Total Expenses | £21,918 | £21,992 | £22,082 | £22,175 | £22,277 | £110,445 |
| Profit Before Tax | £-3,258 | £-3,052 | £-2,669 | £-2,276 | £-1,781 | £-13,037 |
| Profit After Tax | £-3,258 | £-3,052 | £-2,669 | £-2,276 | £-1,781 | £-13,037 |
| Change In Property Value | £4,550 | £4,596 | £13,924 | £19,123 | £22,374 | £64,566 |
| Net Return | £1,292 | £1,543 | £11,255 | £16,847 | £20,592 | £51,529 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | 1% | 1% | 8% | 11% | 14% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change