Flat
KT4
1 bed
1 bath
Park Terrace, Worcester Park KT4
South East, England · KT4
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£-982
↘ -1%After 5 Years
Change In Property Value
£45,946
↗ 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 | £11,340 | £11,510 | £11,683 | £11,975 | £12,274 | £58,782 |
| Total Expenses | £11,821 | £11,888 | £11,947 | £12,018 | £12,090 | £59,764 |
| Profit Before Tax | £-481 | £-378 | £-264 | £-43 | £184 | £-982 |
| Profit After Tax | £-481 | £-378 | £-264 | £-43 | £184 | £-982 |
| Change In Property Value | £2,700 | £8,181 | £11,235 | £13,145 | £10,684 | £45,946 |
| Net Return | £2,219 | £7,803 | £10,971 | £13,102 | £10,868 | £44,964 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 3% | 9% | 13% | 16% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change