Flat SM3 1 bed 1 bath

Park Road, Cheam SM3

London, England · SM3

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£12,577

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£38,850

↗ 14%After 5 Years

Return On Investment

58%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,396	£15,627	£15,861	£16,258	£16,664	£79,806
Total Expenses	£12,709	£12,783	£12,847	£12,928	£13,012	£64,279
Profit Before Tax	£2,687	£2,844	£3,014	£3,329	£3,653	£15,527
Profit After Tax	£2,176	£2,304	£2,442	£2,697	£2,959	£12,577
Change In Property Value	£3	£5,700	£10,175	£13,539	£9,433	£38,850
Net Return	£2,179	£8,004	£12,616	£16,236	£12,391	£51,427
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	18%	14%	58%

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