Flat KT4 1 bed 1 bath

Cotswold Way, Worcester Park KT4

South East, England · KT4

Initial Investment

First Year

£71,050First Year

Profit From Rental Income

After 5 Years

£-10,703

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£33,135

↗ 14%After 5 Years

Return On Investment

32%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,804	£9,951	£10,200	£10,455	£10,768	£51,178
Total Expenses	£12,245	£12,305	£12,373	£12,442	£12,516	£61,882
Profit Before Tax	£-2,441	£-2,354	£-2,173	£-1,988	£-1,748	£-10,703
Profit After Tax	£-2,441	£-2,354	£-2,173	£-1,988	£-1,748	£-10,703
Change In Property Value	£2,335	£2,358	£7,146	£9,814	£11,482	£33,135
Net Return	£-106	£4	£4,973	£7,826	£9,734	£22,431
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-15%
Total Net Return (%)	0%	0%	7%	11%	14%	32%

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