Semi Detached
KT9
3 beds
1 bath
Bolton Road, Chessington KT9
South East, England · KT9
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£17,193
↗ 9%After 5 Years
Change In Property Value
£102,101
↗ 17%After 5 Years
Return On Investment
60%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,800 | £26,187 | £26,580 | £27,244 | £27,925 | £133,737 |
| Total Expenses | £22,385 | £22,436 | £22,486 | £22,563 | £22,641 | £112,511 |
| Profit Before Tax | £3,415 | £3,751 | £4,094 | £4,682 | £5,284 | £21,226 |
| Profit After Tax | £2,766 | £3,038 | £3,316 | £3,792 | £4,280 | £17,193 |
| Change In Property Value | £6,000 | £18,180 | £24,967 | £29,212 | £23,743 | £102,101 |
| Net Return | £8,766 | £21,218 | £28,283 | £33,004 | £28,023 | £119,294 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 4% | 11% | 14% | 17% | 14% | 60% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change