Terraced KT4 2 beds 1 bath

Edwards Close, Worcester Park KT4

South East, England · KT4

Initial Investment

First Year

£133,750First Year

Profit From Rental Income

After 5 Years

£6,276

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£58,890

↗ 14%After 5 Years

Return On Investment

49%

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	£19,728	£20,024	£20,525	£21,038	£21,669	£102,983
Total Expenses	£18,938	£18,979	£19,040	£19,102	£19,176	£95,235
Profit Before Tax	£790	£1,045	£1,485	£1,936	£2,493	£7,748
Profit After Tax	£640	£846	£1,203	£1,568	£2,019	£6,276
Change In Property Value	£4,150	£4,192	£12,700	£17,442	£20,407	£58,890
Net Return	£4,790	£5,038	£13,903	£19,009	£22,426	£65,166
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	4%	4%	10%	14%	17%	49%

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