Flat
SM2
4 beds
3 baths
Sandy Lane, South Cheam SM2
London, England · SM2
View property listing
Initial Investment
£502,250First YearProfit From Rental Income
£123,553
↗ 25%After 5 Years
Change In Property Value
£144,520
↗ 10%After 5 Years
Return On Investment
53%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £93,804 | £95,211 | £97,591 | £100,031 | £103,032 | £489,670 |
| Total Expenses | £66,925 | £67,112 | £67,393 | £67,681 | £68,024 | £337,135 |
| Profit Before Tax | £26,879 | £28,099 | £30,198 | £32,350 | £35,008 | £152,534 |
| Profit After Tax | £21,772 | £22,760 | £24,461 | £26,204 | £28,357 | £123,553 |
| Change In Property Value | £14 | £14 | £28,001 | £49,981 | £66,510 | £144,520 |
| Net Return | £21,786 | £22,774 | £52,461 | £76,185 | £94,867 | £268,073 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 5% | 10% | 15% | 19% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change