Detached KT4 2 beds 1 bath

St. Clair Drive, Worcester Park KT4

South East, England · KT4

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£35,090

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£78,047

↗ 14%After 5 Years

Return On Investment

63%

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	£33,000	£33,495	£34,332	£35,191	£36,246	£172,264
Total Expenses	£25,621	£25,682	£25,777	£25,874	£25,990	£128,944
Profit Before Tax	£7,379	£7,813	£8,556	£9,317	£10,257	£43,321
Profit After Tax	£5,977	£6,328	£6,930	£7,547	£8,308	£35,090
Change In Property Value	£5,500	£5,555	£16,832	£23,115	£27,045	£78,047
Net Return	£11,477	£11,883	£23,762	£30,662	£35,353	£113,137
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	6%	7%	13%	17%	20%	63%

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