Flat
KT4
1 bed
1 bath
Lavender Avenue, Worcester Park, Surrey KT4
South East, England · KT4
View property listing
Initial Investment
£52,600First YearProfit From Rental Income
£-4,418
↘ -8%After 5 Years
Change In Property Value
£29,269
↗ 17%After 5 Years
Return On Investment
47%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,224 | £7,332 | £7,442 | £7,628 | £7,819 | £37,446 |
| Total Expenses | £8,257 | £8,317 | £8,369 | £8,430 | £8,491 | £41,864 |
| Profit Before Tax | £-1,033 | £-985 | £-927 | £-801 | £-672 | £-4,418 |
| Profit After Tax | £-1,033 | £-985 | £-927 | £-801 | £-672 | £-4,418 |
| Change In Property Value | £1,720 | £5,212 | £7,157 | £8,374 | £6,806 | £29,269 |
| Net Return | £688 | £4,227 | £6,230 | £7,573 | £6,134 | £24,851 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -8% |
| Total Net Return (%) | 1% | 8% | 12% | 14% | 12% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change