Flat KT4 1 bed 1 bath

Percy Gardens, Worcester Park KT4

South East, England · KT4

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£-10,675

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£31,219

↗ 14%After 5 Years

Return On Investment

31%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,240	£9,379	£9,613	£9,853	£10,149	£48,234
Total Expenses	£11,653	£11,712	£11,779	£11,847	£11,919	£58,909
Profit Before Tax	£-2,413	£-2,334	£-2,166	£-1,993	£-1,770	£-10,675
Profit After Tax	£-2,413	£-2,334	£-2,166	£-1,993	£-1,770	£-10,675
Change In Property Value	£2,200	£2,222	£6,733	£9,246	£10,818	£31,219
Net Return	£-213	£-112	£4,567	£7,253	£9,048	£20,544
Return From Rental Income (%)	-4%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	0%	0%	7%	11%	14%	31%

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