Flat KT9 1 bed 1 bath

Gilders Road, Chessington KT9

South East, England · KT9

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£-9,696

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£28,381

↗ 14%After 5 Years

Return On Investment

31%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,604	£8,733	£8,951	£9,175	£9,450	£44,914
Total Expenses	£10,795	£10,854	£10,919	£10,985	£11,056	£54,610
Profit Before Tax	£-2,191	£-2,121	£-1,968	£-1,810	£-1,605	£-9,696
Profit After Tax	£-2,191	£-2,121	£-1,968	£-1,810	£-1,605	£-9,696
Change In Property Value	£2,000	£2,020	£6,121	£8,406	£9,835	£28,381
Net Return	£-191	£-101	£4,153	£6,595	£8,229	£18,685
Return From Rental Income (%)	-4%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	0%	0%	7%	11%	13%	31%

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