Semi Detached
KT4
5 beds
2 baths
Mayfair Avenue, Worcester Park KT4
South East, England · KT4
View property listing
Initial Investment
£336,250First YearProfit From Rental Income
£64,516
↗ 19%After 5 Years
Change In Property Value
£139,775
↗ 14%After 5 Years
Return On Investment
61%
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 | £59,100 | £59,986 | £61,486 | £63,023 | £64,914 | £308,510 |
| Total Expenses | £45,490 | £45,590 | £45,751 | £45,915 | £46,115 | £228,861 |
| Profit Before Tax | £13,610 | £14,396 | £15,735 | £17,108 | £18,799 | £79,649 |
| Profit After Tax | £11,024 | £11,661 | £12,746 | £13,857 | £15,227 | £64,516 |
| Change In Property Value | £9,850 | £9,949 | £30,144 | £41,398 | £48,435 | £139,775 |
| Net Return | £20,874 | £21,610 | £42,890 | £55,255 | £63,662 | £204,291 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 6% | 6% | 13% | 16% | 19% | 61% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change