Terraced
SM1
4 beds
2 baths
St Dunstans Hill, Cheam SM1
London, England · SM1
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£25,821
↗ 14%After 5 Years
Change In Property Value
£59,356
↗ 10%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,620 | £32,094 | £32,897 | £33,719 | £34,731 | £165,061 |
| Total Expenses | £26,475 | £26,534 | £26,625 | £26,718 | £26,830 | £133,183 |
| Profit Before Tax | £5,145 | £5,560 | £6,272 | £7,001 | £7,901 | £31,878 |
| Profit After Tax | £4,167 | £4,504 | £5,080 | £5,671 | £6,399 | £25,821 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £4,173 | £4,510 | £16,580 | £26,199 | £33,716 | £85,178 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change