Detached SM2 4 beds 1 bath

Northey Avenue, South Cheam SM2

London, England · SM2

Initial Investment

First Year

£392,250First Year

Profit From Rental Income

After 5 Years

£97,833

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£153,353

↗ 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	£65,244	£66,223	£67,216	£68,896	£70,619	£338,198
Total Expenses	£43,221	£43,332	£43,441	£43,620	£43,803	£217,416
Profit Before Tax	£22,023	£22,891	£23,775	£25,277	£26,816	£120,781
Profit After Tax	£17,838	£18,542	£19,258	£20,474	£21,721	£97,833
Change In Property Value	£11	£22,500	£40,163	£53,445	£37,234	£153,353
Net Return	£17,850	£41,042	£59,420	£73,919	£58,955	£251,186
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	5%	10%	15%	19%	15%	64%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change