Detached KT2 5 beds 3 baths

Warbank Lane, Kingston Upon Thames KT2

South East, England · KT2

Initial Investment

First Year

£382,250First Year

Profit From Rental Income

After 5 Years

£72,295

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£156,094

↗ 14%After 5 Years

Return On Investment

60%

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	£66,000	£66,990	£68,665	£70,381	£72,493	£344,529
Total Expenses	£50,743	£50,853	£51,031	£51,214	£51,436	£255,276
Profit Before Tax	£15,258	£16,137	£17,634	£19,168	£21,057	£89,253
Profit After Tax	£12,359	£13,071	£14,283	£15,526	£17,056	£72,295
Change In Property Value	£11,000	£11,110	£33,663	£46,231	£54,090	£156,094
Net Return	£23,359	£24,181	£47,946	£61,757	£71,146	£228,389
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	6%	6%	13%	16%	19%	60%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change