Flat KT2 2 beds 1 bath

John Austin Close, Kingston Upon Thames KT2

South East, England · KT2

Initial Investment

First Year

£128,482First Year

Profit From Rental Income

After 5 Years

£45,413

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£56,755

↗ 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	£31,044	£31,510	£32,297	£33,105	£34,098	£162,054
Total Expenses	£20,972	£21,065	£21,187	£21,311	£21,453	£105,989
Profit Before Tax	£10,072	£10,445	£11,111	£11,794	£12,645	£56,065
Profit After Tax	£8,158	£8,460	£9,000	£9,553	£10,242	£45,413
Change In Property Value	£4,000	£4,039	£12,240	£16,809	£19,667	£56,755
Net Return	£12,157	£12,500	£21,239	£26,362	£29,909	£102,167
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	9%	10%	17%	21%	23%	80%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change