Flat
KT2
2 beds
1 bath
London Road, Kingston Upon Thames KT2
South East, England · KT2
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£52,121
↗ 36%After 5 Years
Change In Property Value
£63,857
↗ 14%After 5 Years
Return On Investment
79%
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 | £34,920 | £35,444 | £36,330 | £37,238 | £38,355 | £182,287 |
| Total Expenses | £23,346 | £23,444 | £23,576 | £23,710 | £23,865 | £117,941 |
| Profit Before Tax | £11,574 | £12,000 | £12,754 | £13,528 | £14,491 | £64,346 |
| Profit After Tax | £9,375 | £9,720 | £10,331 | £10,957 | £11,737 | £52,121 |
| Change In Property Value | £4,500 | £4,545 | £13,771 | £18,913 | £22,128 | £63,857 |
| Net Return | £13,875 | £14,265 | £24,102 | £29,870 | £33,865 | £115,977 |
| Return From Rental Income (%) | 6% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 10% | 10% | 17% | 20% | 23% | 79% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change