Flat
KT4
1 bed
1 bath
Percy Gardens, Worcester Park KT4
South East, England · KT4
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£21,173
↗ 32%After 5 Years
Change In Property Value
£31,219
↗ 14%After 5 Years
Return On Investment
78%
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 | £17,076 | £17,332 | £17,765 | £18,210 | £18,756 | £89,139 |
| Total Expenses | £12,436 | £12,508 | £12,594 | £12,682 | £12,780 | £63,000 |
| Profit Before Tax | £4,640 | £4,824 | £5,171 | £5,527 | £5,976 | £26,139 |
| Profit After Tax | £3,758 | £3,908 | £4,189 | £4,477 | £4,841 | £21,173 |
| Change In Property Value | £2,200 | £2,222 | £6,733 | £9,246 | £10,818 | £31,219 |
| Net Return | £5,958 | £6,130 | £10,922 | £13,723 | £15,659 | £52,392 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 78% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change