Flat
KT4
2 beds
2 baths
Washington Road, Worcester Park KT4
South East, England · KT4
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£48,785
↗ 36%After 5 Years
Change In Property Value
£60,309
↗ 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 | £32,988 | £33,483 | £34,320 | £35,178 | £36,233 | £172,202 |
| Total Expenses | £22,161 | £22,256 | £22,383 | £22,512 | £22,661 | £111,973 |
| Profit Before Tax | £10,827 | £11,227 | £11,937 | £12,665 | £13,573 | £60,229 |
| Profit After Tax | £8,770 | £9,094 | £9,669 | £10,259 | £10,994 | £48,785 |
| Change In Property Value | £4,250 | £4,293 | £13,006 | £17,862 | £20,898 | £60,309 |
| Net Return | £13,020 | £13,386 | £22,675 | £28,121 | £31,892 | £109,095 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 36% |
| Total Net Return (%) | 9% | 10% | 17% | 20% | 23% | 79% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change