Flat
KT9
1 bed
1 bath
Ranyard Close, Chessington, Surrey. KT9
South East, England · KT9
View property listing
Initial Investment
£69,250First YearProfit From Rental Income
£-9,626
↘ -14%After 5 Years
Change In Property Value
£32,283
↗ 14%After 5 Years
Return On Investment
33%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,780 | £9,927 | £10,175 | £10,429 | £10,742 | £51,053 |
| Total Expenses | £12,004 | £12,065 | £12,133 | £12,202 | £12,276 | £60,679 |
| Profit Before Tax | £-2,224 | £-2,138 | £-1,958 | £-1,773 | £-1,534 | £-9,626 |
| Profit After Tax | £-2,224 | £-2,138 | £-1,958 | £-1,773 | £-1,534 | £-9,626 |
| Change In Property Value | £2,275 | £2,298 | £6,962 | £9,561 | £11,187 | £32,283 |
| Net Return | £51 | £160 | £5,005 | £7,789 | £9,653 | £22,657 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | 0% | 0% | 7% | 11% | 14% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change