Flat KT4 2 beds 1 bath

Salisbury Road, Worcester Park KT4

South East, England · KT4

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£-2,882

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£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

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change