Flat
SM2
5 beds
3 baths
Burdon Lane, South Cheam SM2
London, England · SM2
View property listing
Initial Investment
£542,250First YearProfit From Rental Income
£132,966
↗ 25%After 5 Years
Change In Property Value
£154,843
↗ 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 | £100,500 | £102,008 | £104,558 | £107,172 | £110,387 | £524,624 |
| Total Expenses | £71,563 | £71,759 | £72,057 | £72,362 | £72,727 | £360,468 |
| Profit Before Tax | £28,938 | £30,248 | £32,500 | £34,809 | £37,660 | £164,155 |
| Profit After Tax | £23,439 | £24,501 | £26,325 | £28,195 | £30,505 | £132,966 |
| Change In Property Value | £15 | £15 | £30,001 | £53,551 | £71,261 | £154,843 |
| Net Return | £23,454 | £24,516 | £56,326 | £81,746 | £101,766 | £287,809 |
| 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