Flat KT4 1 bed 1 bath

Flat 3, 135 Cheam Common Road, Worcester Park KT4

South East, England · KT4

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£-349

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£49,349

↗ 17%After 5 Years

Return On Investment

54%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,180	£12,363	£12,548	£12,862	£13,183	£63,136
Total Expenses	£12,549	£12,617	£12,677	£12,750	£12,825	£63,417
Profit Before Tax	£-369	£-254	£-128	£112	£359	£-281
Profit After Tax	£-369	£-254	£-128	£112	£291	£-349
Change In Property Value	£2,900	£8,787	£12,067	£14,119	£11,476	£49,349
Net Return	£2,531	£8,533	£11,939	£14,231	£11,766	£49,000
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	3%	9%	13%	16%	13%	54%

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