Terraced
SM1
4 beds
2 baths
St Dunstans Hill, Cheam SM1
London, England · SM1
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£44,400
↗ 22%After 5 Years
Change In Property Value
£81,788
↗ 14%After 5 Years
Return On Investment
64%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,000 | £33,495 | £33,997 | £34,847 | £35,719 | £171,058 |
| Total Expenses | £23,105 | £23,167 | £23,227 | £23,323 | £23,421 | £116,243 |
| Profit Before Tax | £9,895 | £10,328 | £10,770 | £11,524 | £12,298 | £54,815 |
| Profit After Tax | £8,015 | £8,366 | £8,724 | £9,335 | £9,961 | £44,400 |
| Change In Property Value | £6 | £12,000 | £21,420 | £28,504 | £19,858 | £81,788 |
| Net Return | £8,021 | £20,366 | £30,144 | £37,839 | £29,819 | £126,189 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 10% | 15% | 19% | 15% | 64% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change