Terraced
KT4
2 beds
1 bath
Buckland Way, Worcester Park KT4
South East, England · KT4
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£-5,650
↘ -3%After 5 Years
Change In Property Value
£75,209
↗ 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 | £21,732 | £22,058 | £22,609 | £23,175 | £23,870 | £113,444 |
| Total Expenses | £23,701 | £23,745 | £23,811 | £23,878 | £23,959 | £119,094 |
| Profit Before Tax | £-1,969 | £-1,687 | £-1,202 | £-704 | £-89 | £-5,650 |
| Profit After Tax | £-1,969 | £-1,687 | £-1,202 | £-704 | £-89 | £-5,650 |
| Change In Property Value | £5,300 | £5,353 | £16,220 | £22,275 | £26,062 | £75,209 |
| Net Return | £3,331 | £3,666 | £15,018 | £21,571 | £25,973 | £69,559 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| 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