Flat
KT2
1 bed
1 bath
Coombe Road, Norbiton, Kingston Upon Thames KT2
South East, England · KT2
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£-11,887
↘ -28%After 5 Years
Change In Property Value
£19,867
↗ 14%After 5 Years
Return On Investment
19%
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 | £5,604 | £5,688 | £5,830 | £5,976 | £6,155 | £29,254 |
| Total Expenses | £8,115 | £8,169 | £8,226 | £8,285 | £8,346 | £41,141 |
| Profit Before Tax | £-2,511 | £-2,481 | £-2,396 | £-2,309 | £-2,190 | £-11,887 |
| Profit After Tax | £-2,511 | £-2,481 | £-2,396 | £-2,309 | £-2,190 | £-11,887 |
| Change In Property Value | £1,400 | £1,414 | £4,284 | £5,884 | £6,884 | £19,867 |
| Net Return | £-1,111 | £-1,067 | £1,888 | £3,575 | £4,694 | £7,979 |
| Return From Rental Income (%) | -6% | -6% | -6% | -5% | -5% | -28% |
| Total Net Return (%) | -3% | -2% | 4% | 8% | 11% | 19% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change