Flat KT4 1 bed 1 bath

Lavender Avenue, Worcester Park, Surrey KT4

South East, England · KT4

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£26,573

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£36,895

↗ 14%After 5 Years

Return On Investment

80%

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	£20,184	£20,487	£20,999	£21,524	£22,170	£105,363
Total Expenses	£14,334	£14,410	£14,504	£14,601	£14,708	£72,557
Profit Before Tax	£5,850	£6,077	£6,495	£6,923	£7,462	£32,806
Profit After Tax	£4,739	£4,922	£5,261	£5,608	£6,044	£26,573
Change In Property Value	£2,600	£2,626	£7,957	£10,927	£12,785	£36,895
Net Return	£7,339	£7,548	£13,217	£16,535	£18,829	£63,468
Return From Rental Income (%)	6%	6%	7%	7%	8%	33%
Total Net Return (%)	9%	9%	17%	21%	24%	80%

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