Flat KT4 1 bed 1 bath

Lavender Avenue, Worcester Park, Surrey KT4

South East, England · KT4

Initial Investment

First Year

£52,600First Year

Profit From Rental Income

After 5 Years

£14,684

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£24,407

↗ 14%After 5 Years

Return On Investment

74%

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	£13,344	£13,544	£13,883	£14,230	£14,657	£69,657
Total Expenses	£10,159	£10,225	£10,301	£10,380	£10,465	£51,530
Profit Before Tax	£3,186	£3,320	£3,581	£3,850	£4,191	£18,128
Profit After Tax	£2,580	£2,689	£2,901	£3,118	£3,395	£14,684
Change In Property Value	£1,720	£1,737	£5,264	£7,229	£8,458	£24,407
Net Return	£4,300	£4,426	£8,165	£10,347	£11,853	£39,091
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	8%	8%	16%	20%	23%	74%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change