Flat
KT2
2 beds
1 bath
Kingston Upon Thames KT2
South East, England · KT2
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£31,269
↗ 34%After 5 Years
Change In Property Value
£41,862
↗ 14%After 5 Years
Return On Investment
80%
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 | £22,896 | £23,239 | £23,820 | £24,416 | £25,148 | £119,520 |
| Total Expenses | £15,994 | £16,074 | £16,175 | £16,279 | £16,394 | £80,916 |
| Profit Before Tax | £6,902 | £7,165 | £7,645 | £8,137 | £8,754 | £38,604 |
| Profit After Tax | £5,591 | £5,804 | £6,193 | £6,591 | £7,091 | £31,269 |
| Change In Property Value | £2,950 | £2,980 | £9,028 | £12,398 | £14,506 | £41,862 |
| Net Return | £8,541 | £8,783 | £15,221 | £18,990 | £21,597 | £73,131 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 9% | 10% | 17% | 21% | 24% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change