Flat
KT4
2 beds
1 bath
Central Road, Worcester Park KT4
South East, England · KT4
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£23,850
↗ 33%After 5 Years
Change In Property Value
£34,057
↗ 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 | £18,624 | £18,903 | £19,376 | £19,860 | £20,456 | £97,220 |
| Total Expenses | £13,384 | £13,458 | £13,549 | £13,641 | £13,743 | £67,775 |
| Profit Before Tax | £5,240 | £5,445 | £5,827 | £6,219 | £6,713 | £29,445 |
| Profit After Tax | £4,244 | £4,410 | £4,720 | £5,038 | £5,438 | £23,850 |
| Change In Property Value | £2,400 | £2,424 | £7,345 | £10,087 | £11,801 | £34,057 |
| Net Return | £6,644 | £6,834 | £12,065 | £15,125 | £17,239 | £57,907 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 24% | 79% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change