Semi Detached
KT4
3 beds
1 bath
Downfield, Worcester Park KT4
South East, England · KT4
View property listing
Initial Investment
£289,500First YearProfit From Rental Income
£22,310
↗ 8%After 5 Years
Change In Property Value
£146,345
↗ 17%After 5 Years
Return On Investment
58%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £36,120 | £36,662 | £37,212 | £38,142 | £39,096 | £187,231 |
| Total Expenses | £31,783 | £31,849 | £31,914 | £32,018 | £32,124 | £159,688 |
| Profit Before Tax | £4,338 | £4,813 | £5,297 | £6,124 | £6,972 | £27,543 |
| Profit After Tax | £3,513 | £3,898 | £4,291 | £4,961 | £5,647 | £22,310 |
| Change In Property Value | £8,600 | £26,058 | £35,786 | £41,870 | £34,031 | £146,345 |
| Net Return | £12,113 | £29,956 | £40,077 | £46,831 | £39,678 | £168,655 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 4% | 10% | 14% | 16% | 14% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change