Flat KT4 2 beds 1 bath

Green Lane, Worcester Park KT4

South East, England · KT4

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£45,405

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£56,762

↗ 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	£31,044	£31,510	£32,297	£33,105	£34,098	£162,054
Total Expenses	£20,974	£21,067	£21,189	£21,313	£21,455	£105,999
Profit Before Tax	£10,070	£10,443	£11,109	£11,792	£12,643	£56,055
Profit After Tax	£8,156	£8,459	£8,998	£9,551	£10,241	£45,405
Change In Property Value	£4,000	£4,040	£12,241	£16,811	£19,669	£56,762
Net Return	£12,156	£12,499	£21,239	£26,362	£29,910	£102,166
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	9%	10%	17%	21%	23%	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