Flat
KT2
0 beds
1 bath
Richmond Road, Kingston Upon Thames KT2
South East, England · KT2
View property listing
Initial Investment
£75,700First YearProfit From Rental Income
£25,053
↗ 33%After 5 Years
Change In Property Value
£35,334
↗ 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 | £19,320 | £19,610 | £20,100 | £20,603 | £21,221 | £100,853 |
| Total Expenses | £13,811 | £13,886 | £13,978 | £14,072 | £14,177 | £69,924 |
| Profit Before Tax | £5,509 | £5,724 | £6,122 | £6,530 | £7,044 | £30,929 |
| Profit After Tax | £4,462 | £4,636 | £4,959 | £5,290 | £5,706 | £25,053 |
| Change In Property Value | £2,490 | £2,515 | £7,620 | £10,465 | £12,244 | £35,334 |
| Net Return | £6,952 | £7,151 | £12,579 | £15,755 | £17,950 | £60,387 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 33% |
| Total Net Return (%) | 9% | 9% | 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