Semi Detached KT9 5 beds 2 baths

Stormont Way, Chessington KT9

South East, England · KT9

Initial Investment

First Year

£224,750First Year

Profit From Rental Income

After 5 Years

£19,618

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£114,864

↗ 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	£29,028	£29,463	£29,905	£30,653	£31,419	£150,469
Total Expenses	£25,121	£25,177	£25,231	£25,317	£25,404	£126,250
Profit Before Tax	£3,907	£4,286	£4,674	£5,336	£6,015	£24,219
Profit After Tax	£3,165	£3,472	£3,786	£4,322	£4,872	£19,618
Change In Property Value	£6,750	£20,453	£28,088	£32,863	£26,710	£114,864
Net Return	£9,915	£23,925	£31,874	£37,186	£31,583	£134,482
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	4%	11%	14%	17%	14%	60%

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