Flat
KT4
2 beds
1 bath
Green Lane, Worcester Park KT4
South East, England · KT4
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£-10,865
↘ -8%After 5 Years
Change In Property Value
£56,762
↗ 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 | £16,800 | £17,052 | £17,478 | £17,915 | £18,453 | £87,698 |
| Total Expenses | £19,550 | £19,621 | £19,707 | £19,794 | £19,891 | £98,563 |
| Profit Before Tax | £-2,750 | £-2,569 | £-2,228 | £-1,879 | £-1,438 | £-10,865 |
| Profit After Tax | £-2,750 | £-2,569 | £-2,228 | £-1,879 | £-1,438 | £-10,865 |
| Change In Property Value | £4,000 | £4,040 | £12,241 | £16,811 | £19,669 | £56,762 |
| Net Return | £1,250 | £1,471 | £10,013 | £14,932 | £18,231 | £45,897 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| 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