Flat SM3 2 beds 1 bath

The Broadway, Cheam, Surrey SM3

London, England · SM3

Initial Investment

First Year

£70,450First Year

Profit From Rental Income

After 5 Years

£11,242

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£23,897

↗ 10%After 5 Years

Return On Investment

50%

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	£14,952	£15,176	£15,556	£15,945	£16,423	£78,051
Total Expenses	£12,680	£12,748	£12,829	£12,912	£13,003	£64,172
Profit Before Tax	£2,272	£2,428	£2,726	£3,033	£3,420	£13,879
Profit After Tax	£1,840	£1,967	£2,208	£2,456	£2,771	£11,242
Change In Property Value	£2	£2	£4,630	£8,265	£10,998	£23,897
Net Return	£1,843	£1,969	£6,838	£10,721	£13,768	£35,140
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	20%	50%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change