Semi Detached
KT4
3 beds
1 bath
Mayfair Avenue, Worcester Park KT4
South East, England · KT4
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£-3,296
↘ -2%After 5 Years
Change In Property Value
£92,238
↗ 14%After 5 Years
Return On Investment
41%
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 | £27,300 | £27,710 | £28,402 | £29,112 | £29,986 | £142,510 |
| Total Expenses | £29,019 | £29,071 | £29,151 | £29,233 | £29,331 | £145,806 |
| Profit Before Tax | £-1,719 | £-1,362 | £-749 | £-121 | £654 | £-3,296 |
| Profit After Tax | £-1,719 | £-1,362 | £-749 | £-121 | £654 | £-3,296 |
| Change In Property Value | £6,500 | £6,565 | £19,892 | £27,318 | £31,962 | £92,238 |
| Net Return | £4,781 | £5,203 | £19,143 | £27,197 | £32,617 | £88,942 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 15% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change