Flat
KT2
1 bed
1 bath
Carlisle Close, Kingston Upon Thames KT2
South East, England · KT2
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£31,935
↗ 34%After 5 Years
Change In Property Value
£42,564
↗ 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 | £23,280 | £23,629 | £24,220 | £24,825 | £25,570 | £121,525 |
| Total Expenses | £16,229 | £16,309 | £16,411 | £16,516 | £16,633 | £82,098 |
| Profit Before Tax | £7,051 | £7,320 | £7,808 | £8,310 | £8,937 | £39,426 |
| Profit After Tax | £5,712 | £5,929 | £6,325 | £6,731 | £7,239 | £31,935 |
| Change In Property Value | £3,000 | £3,029 | £9,179 | £12,606 | £14,749 | £42,564 |
| Net Return | £8,711 | £8,959 | £15,504 | £19,337 | £21,989 | £74,500 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 9% | 10% | 17% | 21% | 24% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change