Flat
KT2
2 beds
1 bath
Cowleaze Road, Kingston Upon Thames KT2
South East, England · KT2
View property listing
Initial Investment
£147,750First YearProfit From Rental Income
£52,824
↗ 36%After 5 Years
Change In Property Value
£64,566
↗ 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 | £35,316 | £35,846 | £36,742 | £37,660 | £38,790 | £184,354 |
| Total Expenses | £23,584 | £23,683 | £23,815 | £23,951 | £24,107 | £119,139 |
| Profit Before Tax | £11,732 | £12,163 | £12,927 | £13,709 | £14,684 | £65,215 |
| Profit After Tax | £9,503 | £9,852 | £10,471 | £11,105 | £11,894 | £52,824 |
| Change In Property Value | £4,550 | £4,596 | £13,924 | £19,123 | £22,374 | £64,566 |
| Net Return | £14,053 | £14,448 | £24,395 | £30,227 | £34,267 | £117,390 |
| 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