Terraced
KT9
3 beds
1 bath
Chantry Road, Chessington KT9
South East, England · KT9
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£10,665
↗ 7%After 5 Years
Change In Property Value
£76,576
↗ 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 | £18,900 | £19,183 | £19,471 | £19,958 | £20,457 | £97,970 |
| Total Expenses | £16,869 | £16,910 | £16,949 | £17,008 | £17,068 | £84,803 |
| Profit Before Tax | £2,031 | £2,274 | £2,523 | £2,950 | £3,389 | £13,167 |
| Profit After Tax | £1,645 | £1,842 | £2,043 | £2,390 | £2,745 | £10,665 |
| Change In Property Value | £4,500 | £13,635 | £18,725 | £21,909 | £17,807 | £76,576 |
| Net Return | £6,145 | £15,477 | £20,769 | £24,298 | £20,552 | £87,241 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| 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