Terraced
KT4
2 beds
1 bath
Edwards Close, Worcester Park KT4
South East, England · KT4
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£-4,993
↘ -4%After 5 Years
Change In Property Value
£58,890
↗ 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 | £17,016 | £17,271 | £17,703 | £18,146 | £18,690 | £88,826 |
| Total Expenses | £18,667 | £18,704 | £18,758 | £18,813 | £18,878 | £93,819 |
| Profit Before Tax | £-1,651 | £-1,433 | £-1,055 | £-667 | £-188 | £-4,993 |
| Profit After Tax | £-1,651 | £-1,433 | £-1,055 | £-667 | £-188 | £-4,993 |
| Change In Property Value | £4,150 | £4,192 | £12,700 | £17,442 | £20,407 | £58,890 |
| Net Return | £2,499 | £2,759 | £11,646 | £16,774 | £20,219 | £53,897 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -4% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 15% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change