Terraced KT4 3 beds 1 bath

Washington Road, Worcester Park KT4

South East, England · KT4

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£7,503

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£67,404

↗ 14%After 5 Years

Return On Investment

48%

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	£22,584	£22,923	£23,496	£24,083	£24,806	£117,892
Total Expenses	£21,604	£21,649	£21,717	£21,787	£21,870	£108,628
Profit Before Tax	£980	£1,273	£1,778	£2,296	£2,936	£9,263
Profit After Tax	£794	£1,031	£1,440	£1,860	£2,378	£7,503
Change In Property Value	£4,750	£4,798	£14,536	£19,963	£23,357	£67,404
Net Return	£5,544	£5,829	£15,977	£21,823	£25,735	£74,908
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	4%	4%	10%	14%	17%	48%

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