Flat
KT2
2 beds
1 bath
Park Road, Kingston Upon Thames KT2
South East, England · KT2
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£45,405
↗ 35%After 5 Years
Change In Property Value
£56,762
↗ 14%After 5 Years
Return On Investment
80%
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 | £31,044 | £31,510 | £32,297 | £33,105 | £34,098 | £162,054 |
| Total Expenses | £20,974 | £21,067 | £21,189 | £21,313 | £21,455 | £105,999 |
| Profit Before Tax | £10,070 | £10,443 | £11,109 | £11,792 | £12,643 | £56,055 |
| Profit After Tax | £8,156 | £8,459 | £8,998 | £9,551 | £10,241 | £45,405 |
| Change In Property Value | £4,000 | £4,040 | £12,241 | £16,811 | £19,669 | £56,762 |
| Net Return | £12,156 | £12,499 | £21,239 | £26,362 | £29,910 | £102,166 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 9% | 10% | 17% | 21% | 23% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change