Flat
KT9
1 bed
1 bath
Ranyard Close, Chessington, Surrey. KT9
South East, England · KT9
View property listing
Initial Investment
£69,250First YearProfit From Rental Income
£-1,422
↘ -2%After 5 Years
Change In Property Value
£38,713
↗ 17%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,780 | £9,927 | £10,076 | £10,327 | £10,586 | £50,695 |
| Total Expenses | £10,298 | £10,362 | £10,418 | £10,485 | £10,554 | £52,118 |
| Profit Before Tax | £-518 | £-436 | £-343 | £-158 | £32 | £-1,422 |
| Profit After Tax | £-518 | £-436 | £-343 | £-158 | £32 | £-1,422 |
| Change In Property Value | £2,275 | £6,893 | £9,467 | £11,076 | £9,002 | £38,713 |
| Net Return | £1,757 | £6,457 | £9,124 | £10,918 | £9,034 | £37,291 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | 3% | 9% | 13% | 16% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change