Flat
SM3
1 bed
1 bath
Station Way, Cheam Village SM3
London, England · SM3
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£7,023
↗ 11%After 5 Years
Change In Property Value
£28,626
↗ 14%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,340 | £11,510 | £11,683 | £11,975 | £12,274 | £58,782 |
| Total Expenses | £9,891 | £9,958 | £10,016 | £10,087 | £10,160 | £50,111 |
| Profit Before Tax | £1,449 | £1,552 | £1,667 | £1,888 | £2,115 | £8,671 |
| Profit After Tax | £1,174 | £1,257 | £1,350 | £1,529 | £1,713 | £7,023 |
| Change In Property Value | £2 | £4,200 | £7,497 | £9,976 | £6,950 | £28,626 |
| Net Return | £1,176 | £5,457 | £8,847 | £11,506 | £8,663 | £35,649 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change