Flat
KT3
2 beds
1 bath
Coombe Road, Kingston Upon Thames KT3
South East, England · KT3
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£42,728
↗ 35%After 5 Years
Change In Property Value
£53,924
↗ 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 | £29,496 | £29,938 | £30,687 | £31,454 | £32,398 | £153,973 |
| Total Expenses | £20,026 | £20,116 | £20,234 | £20,355 | £20,492 | £101,223 |
| Profit Before Tax | £9,470 | £9,822 | £10,453 | £11,099 | £11,906 | £52,750 |
| Profit After Tax | £7,671 | £7,956 | £8,467 | £8,990 | £9,644 | £42,728 |
| Change In Property Value | £3,800 | £3,838 | £11,629 | £15,971 | £18,686 | £53,924 |
| Net Return | £11,471 | £11,794 | £20,096 | £24,961 | £28,330 | £96,651 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 9% | 10% | 17% | 21% | 23% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change