Semi Detached
KT9
2 beds
1 bath
Rollesby Road, Chessington KT9
South East, England · KT9
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£12,388
↗ 8%After 5 Years
Change In Property Value
£76,576
↗ 17%After 5 Years
Return On Investment
61%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,356 | £19,646 | £19,941 | £20,440 | £20,951 | £100,333 |
| Total Expenses | £16,914 | £16,956 | £16,996 | £17,056 | £17,118 | £85,039 |
| Profit Before Tax | £2,442 | £2,690 | £2,945 | £3,384 | £3,833 | £15,294 |
| Profit After Tax | £1,978 | £2,179 | £2,386 | £2,741 | £3,105 | £12,388 |
| Change In Property Value | £4,500 | £13,635 | £18,725 | £21,909 | £17,807 | £76,576 |
| Net Return | £6,478 | £15,814 | £21,111 | £24,649 | £20,912 | £88,964 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 4% | 11% | 14% | 17% | 14% | 61% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change