Flat KT9 2 beds 2 baths

Cheshire Gardens, Chessington KT9

South East, England · KT9

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£7,642

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£85,084

↗ 17%After 5 Years

Return On Investment

57%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,504	£21,827	£22,154	£22,708	£23,276	£111,468
Total Expenses	£20,238	£20,320	£20,394	£20,491	£20,591	£102,034
Profit Before Tax	£1,266	£1,506	£1,760	£2,217	£2,685	£9,434
Profit After Tax	£1,026	£1,220	£1,426	£1,796	£2,175	£7,642
Change In Property Value	£5,000	£15,150	£20,806	£24,343	£19,785	£85,084
Net Return	£6,026	£16,370	£22,232	£26,139	£21,960	£92,726
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	4%	10%	14%	16%	13%	57%

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