Terraced KT2 4 beds 3 baths

Kingston Hill Place, Kingston Upon Thames KT2

South East, England · KT2

Initial Investment

First Year

£312,250First Year

Profit From Rental Income

After 5 Years

£-16,637

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£131,261

↗ 14%After 5 Years

Return On Investment

37%

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	£36,072	£36,613	£37,528	£38,467	£39,621	£188,301
Total Expenses	£40,807	£40,872	£40,974	£41,079	£41,205	£204,938
Profit Before Tax	£-4,735	£-4,259	£-3,446	£-2,613	£-1,585	£-16,637
Profit After Tax	£-4,735	£-4,259	£-3,446	£-2,613	£-1,585	£-16,637
Change In Property Value	£9,250	£9,343	£28,308	£38,876	£45,485	£131,261
Net Return	£4,515	£5,083	£24,862	£36,263	£43,900	£114,624
Return From Rental Income (%)	-2%	-1%	-1%	-1%	-1%	-5%
Total Net Return (%)	1%	2%	8%	12%	14%	37%

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