Flat
KT4
1 bed
1 bath
Carters Close, Worcester Park KT4
South East, England · KT4
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£-10,717
↘ -13%After 5 Years
Change In Property Value
£36,895
↗ 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 | £10,920 | £11,084 | £11,361 | £11,645 | £11,994 | £57,004 |
| Total Expenses | £13,408 | £13,470 | £13,541 | £13,613 | £13,690 | £67,721 |
| Profit Before Tax | £-2,488 | £-2,386 | £-2,180 | £-1,968 | £-1,696 | £-10,717 |
| Profit After Tax | £-2,488 | £-2,386 | £-2,180 | £-1,968 | £-1,696 | £-10,717 |
| Change In Property Value | £2,600 | £2,626 | £7,957 | £10,927 | £12,785 | £36,895 |
| Net Return | £113 | £240 | £5,777 | £8,959 | £11,089 | £26,178 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | 0% | 0% | 7% | 11% | 14% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change