Terraced
KT4
2 beds
1 bath
Trent Way, Worcester Park KT4
South East, England · KT4
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£-5,127
↘ -4%After 5 Years
Change In Property Value
£61,728
↗ 14%After 5 Years
Return On Investment
40%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,832 | £18,099 | £18,552 | £19,016 | £19,586 | £93,085 |
| Total Expenses | £19,542 | £19,580 | £19,636 | £19,693 | £19,761 | £98,212 |
| Profit Before Tax | £-1,710 | £-1,481 | £-1,084 | £-678 | £-175 | £-5,127 |
| Profit After Tax | £-1,710 | £-1,481 | £-1,084 | £-678 | £-175 | £-5,127 |
| Change In Property Value | £4,350 | £4,394 | £13,312 | £18,282 | £21,390 | £61,728 |
| Net Return | £2,640 | £2,913 | £12,228 | £17,605 | £21,215 | £56,601 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -4% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 15% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change