Flat
KT4
1 bed
1 bath
Percy Gardens, Worcester Park KT4
South East, England · KT4
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£-2,882
↘ -4%After 5 Years
Change In Property Value
£36,586
↗ 17%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,036 | £9,172 | £9,309 | £9,542 | £9,780 | £46,839 |
| Total Expenses | £9,821 | £9,885 | £9,940 | £10,005 | £10,071 | £49,721 |
| Profit Before Tax | £-785 | £-713 | £-630 | £-463 | £-291 | £-2,882 |
| Profit After Tax | £-785 | £-713 | £-630 | £-463 | £-291 | £-2,882 |
| Change In Property Value | £2,150 | £6,515 | £8,947 | £10,467 | £8,508 | £36,586 |
| Net Return | £1,365 | £5,801 | £8,316 | £10,005 | £8,217 | £33,704 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | 2% | 9% | 13% | 15% | 13% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change