Flat
KT4
1 bed
1 bath
Percy Gardens, Worcester Park KT4
South East, England · KT4
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£20,469
↗ 31%After 5 Years
Change In Property Value
£30,509
↗ 14%After 5 Years
Return On Investment
78%
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 | £16,680 | £16,930 | £17,353 | £17,787 | £18,321 | £87,072 |
| Total Expenses | £12,198 | £12,269 | £12,354 | £12,442 | £12,538 | £61,801 |
| Profit Before Tax | £4,482 | £4,661 | £4,999 | £5,346 | £5,783 | £25,271 |
| Profit After Tax | £3,630 | £3,775 | £4,049 | £4,330 | £4,684 | £20,469 |
| Change In Property Value | £2,150 | £2,172 | £6,580 | £9,036 | £10,572 | £30,509 |
| Net Return | £5,780 | £5,947 | £10,629 | £13,366 | £15,257 | £50,979 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 78% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change