Flat
KT19
2 beds
2 baths
Gainsborough Court, Kingston Road, Stoneleigh KT19
Initial Investment
£132,350First YearProfit From Rental Income
£26,800
↗ 20%After 5 Years
Change In Property Value
£51,637
↗ 20%After 5 Years
Return On Investment
59%
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 | £20,184 | £20,588 | £21,102 | £21,630 | £22,171 | £105,675 |
| Total Expenses | £14,334 | £14,420 | £14,515 | £14,611 | £14,708 | £72,588 |
| Profit Before Tax | £5,850 | £6,167 | £6,588 | £7,019 | £7,463 | £33,086 |
| Profit After Tax | £4,739 | £4,996 | £5,336 | £5,685 | £6,045 | £26,800 |
| Change In Property Value | £5,200 | £5,304 | £10,820 | £14,066 | £16,246 | £51,637 |
| Net Return | £9,939 | £10,300 | £16,156 | £19,751 | £22,291 | £78,437 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 8% | 8% | 12% | 15% | 17% | 59% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change