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
£-10,644
↘ -17%After 5 Years
Change In Property Value
£28,374
↗ 14%After 5 Years
Return On Investment
29%
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 | £8,739 | £8,958 | £9,226 | £43,849 |
| Total Expenses | £10,773 | £10,832 | £10,896 | £10,962 | £11,031 | £54,493 |
| Profit Before Tax | £-2,373 | £-2,306 | £-2,157 | £-2,004 | £-1,805 | £-10,644 |
| Profit After Tax | £-2,373 | £-2,306 | £-2,157 | £-2,004 | £-1,805 | £-10,644 |
| Change In Property Value | £2,000 | £2,019 | £6,119 | £8,404 | £9,832 | £28,374 |
| Net Return | £-374 | £-286 | £3,962 | £6,400 | £8,027 | £17,730 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -17% |
| Total Net Return (%) | -1% | 0% | 6% | 10% | 13% | 29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change