Flat KT4 2 beds 1 bath

Central Road, Worcester Park KT4

South East, England · KT4

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£22,534

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£32,638

↗ 14%After 5 Years

Return On Investment

79%

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	£17,856	£18,124	£18,577	£19,041	£19,613	£93,211
Total Expenses	£12,911	£12,984	£13,072	£13,162	£13,262	£65,391
Profit Before Tax	£4,945	£5,140	£5,505	£5,879	£6,351	£27,820
Profit After Tax	£4,006	£4,164	£4,459	£4,762	£5,144	£22,534
Change In Property Value	£2,300	£2,323	£7,039	£9,666	£11,310	£32,638
Net Return	£6,306	£6,487	£11,498	£14,429	£16,454	£55,172
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	9%	9%	16%	21%	24%	79%

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