Flat
KT2
2 beds
2 baths
Royal Quarter, Kingston KT2
South East, England · KT2
View property listing
Initial Investment
£145,982First YearProfit From Rental Income
£52,129
↗ 36%After 5 Years
Change In Property Value
£63,850
↗ 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 | £34,920 | £35,444 | £36,330 | £37,238 | £38,355 | £182,287 |
| Total Expenses | £23,344 | £23,442 | £23,574 | £23,708 | £23,863 | £117,931 |
| Profit Before Tax | £11,576 | £12,002 | £12,756 | £13,530 | £14,493 | £64,356 |
| Profit After Tax | £9,377 | £9,721 | £10,333 | £10,959 | £11,739 | £52,129 |
| Change In Property Value | £4,500 | £4,544 | £13,770 | £18,911 | £22,125 | £63,850 |
| Net Return | £13,876 | £14,266 | £24,102 | £29,870 | £33,864 | £115,978 |
| Return From Rental Income (%) | 6% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 10% | 10% | 17% | 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