Flat
KT2
2 beds
1 bath
Park Gardens, Kingston Upon Thames KT2
South East, England · KT2
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£55,501
↗ 36%After 5 Years
Change In Property Value
£67,404
↗ 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 | £36,864 | £37,417 | £38,352 | £39,311 | £40,491 | £192,435 |
| Total Expenses | £24,532 | £24,633 | £24,770 | £24,910 | £25,070 | £123,915 |
| Profit Before Tax | £12,332 | £12,784 | £13,583 | £14,402 | £15,420 | £68,520 |
| Profit After Tax | £9,989 | £10,355 | £11,002 | £11,665 | £12,491 | £55,501 |
| Change In Property Value | £4,750 | £4,798 | £14,536 | £19,963 | £23,357 | £67,404 |
| Net Return | £14,739 | £15,152 | £25,538 | £31,629 | £35,848 | £122,906 |
| 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