Flat
SM2
6 beds
3 baths
Northey Avenue, South Cheam SM2
London, England · SM2
View property listing
Initial Investment
£402,250First YearProfit From Rental Income
£99,974
↗ 25%After 5 Years
Change In Property Value
£118,713
↗ 10%After 5 Years
Return On Investment
54%
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 | £77,052 | £78,208 | £80,163 | £82,167 | £84,632 | £402,222 |
| Total Expenses | £55,331 | £55,493 | £55,732 | £55,976 | £56,265 | £278,797 |
| Profit Before Tax | £21,721 | £22,715 | £24,431 | £26,191 | £28,367 | £123,425 |
| Profit After Tax | £17,594 | £18,399 | £19,789 | £21,215 | £22,977 | £99,974 |
| Change In Property Value | £12 | £12 | £23,000 | £41,056 | £54,634 | £118,713 |
| Net Return | £17,605 | £18,410 | £42,790 | £62,271 | £77,611 | £218,687 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 5% | 11% | 15% | 19% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change