Flat
KT2
2 beds
2 baths
Coombe Road, Kingston Upon Thames KT2
South East, England · KT2
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£68,979
↗ 36%After 5 Years
Change In Property Value
£81,595
↗ 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 | £44,628 | £45,297 | £46,430 | £47,591 | £49,018 | £232,964 |
| Total Expenses | £29,276 | £29,389 | £29,545 | £29,705 | £29,890 | £147,805 |
| Profit Before Tax | £15,352 | £15,909 | £16,885 | £17,886 | £19,128 | £85,159 |
| Profit After Tax | £12,435 | £12,886 | £13,677 | £14,487 | £15,494 | £68,979 |
| Change In Property Value | £5,750 | £5,808 | £17,597 | £24,166 | £28,274 | £81,595 |
| Net Return | £18,185 | £18,693 | £31,273 | £38,653 | £43,768 | £150,574 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 10% | 10% | 16% | 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