Detached
KT4
2 beds
1 bath
St. Clair Drive, Worcester Park KT4
South East, England · KT4
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£-13,508
↘ -7%After 5 Years
Change In Property Value
£78,047
↗ 14%After 5 Years
Return On Investment
36%
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 | £20,904 | £21,218 | £21,748 | £22,292 | £22,960 | £109,122 |
| Total Expenses | £24,412 | £24,455 | £24,518 | £24,584 | £24,661 | £122,629 |
| Profit Before Tax | £-3,508 | £-3,237 | £-2,770 | £-2,292 | £-1,701 | £-13,508 |
| Profit After Tax | £-3,508 | £-3,237 | £-2,770 | £-2,292 | £-1,701 | £-13,508 |
| Change In Property Value | £5,500 | £5,555 | £16,832 | £23,115 | £27,045 | £78,047 |
| Net Return | £1,992 | £2,318 | £14,061 | £20,824 | £25,344 | £64,540 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 14% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change