Semi Detached
KT4
3 beds
1 bath
Downfield, Worcester Park KT4
South East, England · KT4
View property listing
Initial Investment
£282,500First YearProfit From Rental Income
£-3,496
↘ -1%After 5 Years
Change In Property Value
£119,199
↗ 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 | £35,280 | £35,809 | £36,704 | £37,622 | £38,751 | £184,166 |
| Total Expenses | £37,355 | £37,419 | £37,520 | £37,622 | £37,746 | £187,662 |
| Profit Before Tax | £-2,075 | £-1,610 | £-815 | £0 | £1,005 | £-3,496 |
| Profit After Tax | £-2,075 | £-1,610 | £-815 | £0 | £1,005 | £-3,496 |
| Change In Property Value | £8,400 | £8,484 | £25,707 | £35,304 | £41,305 | £119,199 |
| Net Return | £6,325 | £6,874 | £24,891 | £35,303 | £42,310 | £115,703 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 2% | 2% | 9% | 12% | 15% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change