Terraced KT9 1 bed 1 bath

Hunting Gate Drive, Chessington KT9

South East, England · KT9

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£6,405

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£51,051

↗ 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	£12,600	£12,789	£12,981	£13,305	£13,638	£65,313
Total Expenses	£11,413	£11,444	£11,473	£11,516	£11,560	£57,406
Profit Before Tax	£1,188	£1,345	£1,508	£1,789	£2,078	£7,907
Profit After Tax	£962	£1,090	£1,221	£1,449	£1,683	£6,405
Change In Property Value	£3,000	£9,090	£12,484	£14,606	£11,871	£51,051
Net Return	£3,962	£10,180	£13,705	£16,055	£13,554	£57,455
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	4%	11%	15%	17%	14%	61%

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