Flat
KT2
1 bed
1 bath
Riverstone Court, Kingston KT2
South East, England · KT2
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£21,831
↗ 32%After 5 Years
Change In Property Value
£31,928
↗ 14%After 5 Years
Return On Investment
78%
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 | £17,460 | £17,722 | £18,165 | £18,619 | £19,178 | £91,144 |
| Total Expenses | £12,673 | £12,745 | £12,832 | £12,922 | £13,020 | £64,192 |
| Profit Before Tax | £4,787 | £4,977 | £5,333 | £5,697 | £6,158 | £26,952 |
| Profit After Tax | £3,878 | £4,031 | £4,319 | £4,615 | £4,988 | £21,831 |
| Change In Property Value | £2,250 | £2,273 | £6,886 | £9,456 | £11,064 | £31,928 |
| Net Return | £6,128 | £6,304 | £11,205 | £14,071 | £16,051 | £53,759 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 23% | 78% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change