Flat
KT2
2 beds
2 baths
Queenshurst Square, Kingston Upon Thames KT2
South East, England · KT2
View property listing
Initial Investment
£228,250First YearProfit From Rental Income
£83,772
↗ 37%After 5 Years
Change In Property Value
£97,204
↗ 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 | £53,160 | £53,957 | £55,306 | £56,689 | £58,390 | £277,502 |
| Total Expenses | £34,493 | £34,619 | £34,797 | £34,979 | £35,192 | £174,080 |
| Profit Before Tax | £18,667 | £19,338 | £20,509 | £21,710 | £23,198 | £103,422 |
| Profit After Tax | £15,120 | £15,664 | £16,613 | £17,585 | £18,790 | £83,772 |
| Change In Property Value | £6,850 | £6,919 | £20,963 | £28,789 | £33,683 | £97,204 |
| Net Return | £21,970 | £22,583 | £37,576 | £46,374 | £52,474 | £180,976 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 10% | 10% | 16% | 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