Flat KT4 1 bed 1 bath

Onyx House, Percy Gardens, Worcester Park, Surrey KT4

South East, England · KT4

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£-10,665

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£29,800

↗ 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	£8,820	£8,952	£9,176	£9,406	£9,688	£46,042
Total Expenses	£11,214	£11,273	£11,338	£11,405	£11,476	£56,706
Profit Before Tax	£-2,394	£-2,321	£-2,162	£-2,000	£-1,788	£-10,665
Profit After Tax	£-2,394	£-2,321	£-2,162	£-2,000	£-1,788	£-10,665
Change In Property Value	£2,100	£2,121	£6,427	£8,826	£10,326	£29,800
Net Return	£-294	£-200	£4,264	£6,826	£8,538	£19,135
Return From Rental Income (%)	-4%	-4%	-3%	-3%	-3%	-17%
Total Net Return (%)	0%	0%	7%	11%	13%	30%

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