Flat
KT2
3 beds
2 baths
Dunsfold House, Kingsnympton Park, Kingston Upon Thames KT2
South East, England · KT2
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£44,747
↗ 35%After 5 Years
Change In Property Value
£56,052
↗ 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 | £30,660 | £31,120 | £31,898 | £32,695 | £33,676 | £160,049 |
| Total Expenses | £20,738 | £20,830 | £20,950 | £21,074 | £21,215 | £104,806 |
| Profit Before Tax | £9,922 | £10,290 | £10,948 | £11,621 | £12,461 | £55,243 |
| Profit After Tax | £8,037 | £8,335 | £8,867 | £9,413 | £10,094 | £44,747 |
| Change In Property Value | £3,950 | £3,990 | £12,088 | £16,601 | £19,423 | £56,052 |
| Net Return | £11,987 | £12,325 | £20,956 | £26,014 | £29,517 | £100,799 |
| 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