Flat
KT4
1 bed
1 bath
Percy Gardens, Worcester Park KT4
South East, England · KT4
View property listing
Initial Investment
£60,985First YearProfit From Rental Income
£-3,428
↘ -6%After 5 Years
Change In Property Value
£34,025
↗ 17%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,400 | £8,526 | £8,654 | £8,870 | £9,092 | £43,542 |
| Total Expenses | £9,273 | £9,336 | £9,390 | £9,453 | £9,518 | £46,970 |
| Profit Before Tax | £-873 | £-810 | £-736 | £-583 | £-426 | £-3,428 |
| Profit After Tax | £-873 | £-810 | £-736 | £-583 | £-426 | £-3,428 |
| Change In Property Value | £2,000 | £6,058 | £8,320 | £9,735 | £7,912 | £34,025 |
| Net Return | £1,126 | £5,248 | £7,584 | £9,152 | £7,486 | £30,597 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | 2% | 9% | 12% | 15% | 12% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change