Flat SM3 1 bed 1 bath

Station Way, Cheam Village, Surrey SM3

London, England · SM3

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£7,761

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£29,989

↗ 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	£11,880	£12,058	£12,239	£12,545	£12,859	£61,581
Total Expenses	£10,267	£10,334	£10,393	£10,466	£10,540	£52,000
Profit Before Tax	£1,614	£1,724	£1,846	£2,079	£2,319	£9,581
Profit After Tax	£1,307	£1,396	£1,495	£1,684	£1,878	£7,761
Change In Property Value	£2	£4,400	£7,854	£10,452	£7,281	£29,989
Net Return	£1,309	£5,796	£9,349	£12,136	£9,159	£37,750
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	9%	14%	18%	14%	56%

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