Terraced KT2 3 beds 2 baths

Carlisle Close, Kingston Upon Thames KT2

South East, England · KT2

Initial Investment

First Year

£254,500First Year

Profit From Rental Income

After 5 Years

£13,265

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£107,847

↗ 14%After 5 Years

Return On Investment

48%

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	£36,132	£36,674	£37,591	£38,531	£39,687	£188,614
Total Expenses	£34,266	£34,332	£34,434	£34,539	£34,666	£172,237
Profit Before Tax	£1,866	£2,342	£3,157	£3,991	£5,021	£16,377
Profit After Tax	£1,511	£1,897	£2,557	£3,233	£4,067	£13,265
Change In Property Value	£7,600	£7,676	£23,258	£31,941	£37,371	£107,847
Net Return	£9,111	£9,573	£25,815	£35,174	£41,438	£121,112
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	4%	4%	10%	14%	16%	48%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change