Flat
KT2
2 beds
2 baths
Richmond Road, Kingston Upon Thames KT2
South East, England · KT2
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£-15,426
↘ -10%After 5 Years
Change In Property Value
£67,404
↗ 14%After 5 Years
Return On Investment
34%
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 | £18,996 | £19,281 | £19,763 | £20,257 | £20,865 | £99,162 |
| Total Expenses | £22,745 | £22,820 | £22,911 | £23,004 | £23,108 | £114,588 |
| Profit Before Tax | £-3,749 | £-3,539 | £-3,148 | £-2,747 | £-2,243 | £-15,426 |
| Profit After Tax | £-3,749 | £-3,539 | £-3,148 | £-2,747 | £-2,243 | £-15,426 |
| Change In Property Value | £4,750 | £4,798 | £14,536 | £19,963 | £23,357 | £67,404 |
| Net Return | £1,001 | £1,259 | £11,389 | £17,216 | £21,114 | £51,979 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | 1% | 1% | 7% | 11% | 14% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change