Flat
KT4
1 bed
1 bath
Percy Gardens, Worcester Park KT4
South East, England · KT4
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£-10,642
↘ -16%After 5 Years
Change In Property Value
£30,509
↗ 14%After 5 Years
Return On Investment
30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,036 | £9,172 | £9,401 | £9,636 | £9,925 | £47,169 |
| Total Expenses | £11,434 | £11,493 | £11,559 | £11,627 | £11,698 | £57,811 |
| Profit Before Tax | £-2,398 | £-2,322 | £-2,158 | £-1,991 | £-1,773 | £-10,642 |
| Profit After Tax | £-2,398 | £-2,322 | £-2,158 | £-1,991 | £-1,773 | £-10,642 |
| Change In Property Value | £2,150 | £2,172 | £6,580 | £9,036 | £10,572 | £30,509 |
| Net Return | £-248 | £-150 | £4,421 | £7,045 | £8,799 | £19,868 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | 0% | 0% | 7% | 11% | 13% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change