Flat KT2 2 beds 1 bath

Queenshurst Square, Kingston Upon Thames KT2

South East, England · KT2

Initial Investment

First Year

£219,500First Year

Profit From Rental Income

After 5 Years

£-17,340

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£93,657

↗ 14%After 5 Years

Return On Investment

35%

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	£26,400	£26,796	£27,466	£28,153	£28,997	£137,812
Total Expenses	£30,826	£30,911	£31,021	£31,134	£31,261	£155,152
Profit Before Tax	£-4,426	£-4,115	£-3,555	£-2,981	£-2,264	£-17,340
Profit After Tax	£-4,426	£-4,115	£-3,555	£-2,981	£-2,264	£-17,340
Change In Property Value	£6,600	£6,666	£20,198	£27,739	£32,454	£93,657
Net Return	£2,175	£2,551	£16,643	£24,758	£30,191	£76,316
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	1%	1%	8%	11%	14%	35%

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