Flat KT4 1 bed 1 bath

Lavender Avenue, Worcester Park, Surrey KT4

South East, England · KT4

Initial Investment

First Year

£52,600First Year

Profit From Rental Income

After 5 Years

£-10,625

↘ -20%After 5 Years

Change In Property Value

After 5 Years

£24,407

↗ 14%After 5 Years

Return On Investment

26%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,224	£7,332	£7,516	£7,704	£7,935	£37,710
Total Expenses	£9,547	£9,603	£9,665	£9,727	£9,793	£48,335
Profit Before Tax	£-2,323	£-2,271	£-2,149	£-2,024	£-1,858	£-10,625
Profit After Tax	£-2,323	£-2,271	£-2,149	£-2,024	£-1,858	£-10,625
Change In Property Value	£1,720	£1,737	£5,264	£7,229	£8,458	£24,407
Net Return	£-603	£-534	£3,115	£5,205	£6,599	£13,783
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-20%
Total Net Return (%)	-1%	-1%	6%	10%	13%	26%

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