Semi Detached
KT4
3 beds
1 bath
Downfield, Worcester Park KT4
South East, England · KT4
View property listing
Initial Investment
£289,500First YearProfit From Rental Income
£56,060
↗ 19%After 5 Years
Change In Property Value
£122,037
↗ 14%After 5 Years
Return On Investment
62%
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 | £51,600 | £52,374 | £53,683 | £55,025 | £56,676 | £269,359 |
| Total Expenses | £39,781 | £39,869 | £40,011 | £40,156 | £40,332 | £200,149 |
| Profit Before Tax | £11,820 | £12,505 | £13,672 | £14,869 | £16,344 | £69,210 |
| Profit After Tax | £9,574 | £10,129 | £11,075 | £12,044 | £13,239 | £56,060 |
| Change In Property Value | £8,600 | £8,686 | £26,319 | £36,144 | £42,289 | £122,037 |
| Net Return | £18,174 | £18,815 | £37,393 | £48,188 | £55,528 | £178,097 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 6% | 6% | 13% | 17% | 19% | 62% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change