Detached
SM2
6 beds
3 baths
Northey Avenue, South Cheam SM2
London, England · SM2
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£108,979
↗ 25%After 5 Years
Change In Property Value
£170,393
↗ 14%After 5 Years
Return On Investment
63%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £72,504 | £73,592 | £74,695 | £76,563 | £78,477 | £375,831 |
| Total Expenses | £47,969 | £48,090 | £48,211 | £48,408 | £48,610 | £241,289 |
| Profit Before Tax | £24,535 | £25,501 | £26,484 | £28,155 | £29,867 | £134,542 |
| Profit After Tax | £19,873 | £20,656 | £21,452 | £22,805 | £24,192 | £108,979 |
| Change In Property Value | £13 | £25,000 | £44,625 | £59,384 | £41,371 | £170,393 |
| Net Return | £19,886 | £45,656 | £66,078 | £82,189 | £65,563 | £279,371 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 25% |
| Total Net Return (%) | 4% | 10% | 15% | 19% | 15% | 63% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change