Terraced
KT4
3 beds
1 bath
Kingshill Avenue, Worcester Park, Kingston Upon Thames KT4
South East, England · KT4
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£8,942
↗ 6%After 5 Years
Change In Property Value
£76,576
↗ 17%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,444 | £18,721 | £19,001 | £19,477 | £19,963 | £95,606 |
| Total Expenses | £16,823 | £16,863 | £16,902 | £16,960 | £17,019 | £84,567 |
| Profit Before Tax | £1,621 | £1,857 | £2,100 | £2,517 | £2,944 | £11,039 |
| Profit After Tax | £1,313 | £1,504 | £1,701 | £2,039 | £2,385 | £8,942 |
| Change In Property Value | £4,500 | £13,635 | £18,725 | £21,909 | £17,807 | £76,576 |
| Net Return | £5,813 | £15,139 | £20,426 | £23,947 | £20,192 | £85,518 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 4% | 10% | 14% | 16% | 14% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change