Flat
SM2
4 beds
1 bath
Northey Avenue, South Cheam SM2
London, England · SM2
View property listing
Initial Investment
£392,250First YearProfit From Rental Income
£97,598
↗ 25%After 5 Years
Change In Property Value
£116,132
↗ 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 | £75,372 | £76,503 | £78,415 | £80,376 | £82,787 | £393,452 |
| Total Expenses | £54,172 | £54,331 | £54,565 | £54,805 | £55,089 | £272,960 |
| Profit Before Tax | £21,200 | £22,172 | £23,850 | £25,571 | £27,698 | £120,492 |
| Profit After Tax | £17,172 | £17,959 | £19,319 | £20,712 | £22,436 | £97,598 |
| Change In Property Value | £11 | £11 | £22,500 | £40,163 | £53,446 | £116,132 |
| Net Return | £17,184 | £17,971 | £41,819 | £60,876 | £75,881 | £213,730 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 5% | 11% | 16% | 19% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change