Terraced
KT4
3 beds
1 bath
Washington Road, Worcester Park KT4
South East, England · KT4
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£-5,227
↘ -4%After 5 Years
Change In Property Value
£63,857
↗ 14%After 5 Years
Return On Investment
40%
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 | £18,444 | £18,721 | £19,189 | £19,668 | £20,258 | £96,280 |
| Total Expenses | £20,198 | £20,237 | £20,295 | £20,354 | £20,423 | £101,508 |
| Profit Before Tax | £-1,754 | £-1,517 | £-1,106 | £-685 | £-165 | £-5,227 |
| Profit After Tax | £-1,754 | £-1,517 | £-1,106 | £-685 | £-165 | £-5,227 |
| Change In Property Value | £4,500 | £4,545 | £13,771 | £18,913 | £22,128 | £63,857 |
| Net Return | £2,746 | £3,028 | £12,665 | £18,227 | £21,963 | £58,629 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -4% |
| Total Net Return (%) | 2% | 2% | 9% | 12% | 15% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change