Semi Detached
KT4
5 beds
2 baths
Mayfair Avenue, Worcester Park KT4
South East, England · KT4
View property listing
Initial Investment
£336,250First YearProfit From Rental Income
£25,883
↗ 8%After 5 Years
Change In Property Value
£167,616
↗ 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 | £41,376 | £41,997 | £42,627 | £43,692 | £44,785 | £214,476 |
| Total Expenses | £36,330 | £36,405 | £36,478 | £36,595 | £36,715 | £182,522 |
| Profit Before Tax | £5,046 | £5,592 | £6,149 | £7,097 | £8,070 | £31,954 |
| Profit After Tax | £4,087 | £4,530 | £4,981 | £5,749 | £6,537 | £25,883 |
| Change In Property Value | £9,850 | £29,846 | £40,988 | £47,956 | £38,977 | £167,616 |
| Net Return | £13,937 | £34,375 | £45,968 | £53,705 | £45,514 | £193,499 |
| 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