Flat KT4 1 bed 1 bath

Park Terrace, Worcester Park KT4

South East, England · KT4

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£-10,728

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£38,314

↗ 14%After 5 Years

Return On Investment

33%

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	£11,798	£12,093	£12,456	£59,196
Total Expenses	£13,846	£13,909	£13,981	£14,054	£14,133	£69,924
Profit Before Tax	£-2,506	£-2,399	£-2,183	£-1,962	£-1,678	£-10,728
Profit After Tax	£-2,506	£-2,399	£-2,183	£-1,962	£-1,678	£-10,728
Change In Property Value	£2,700	£2,727	£8,263	£11,348	£13,277	£38,314
Net Return	£194	£328	£6,080	£9,386	£11,599	£27,586
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	0%	0%	7%	11%	14%	33%

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