Semi Detached
KT9
5 beds
2 baths
Stormont Way, Chessington KT9
South East, England · KT9
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£40,163
↗ 19%After 5 Years
Change In Property Value
£88,690
↗ 14%After 5 Years
Return On Investment
62%
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 | £37,500 | £38,062 | £39,014 | £39,989 | £41,189 | £195,755 |
| Total Expenses | £29,047 | £29,115 | £29,221 | £29,329 | £29,460 | £146,171 |
| Profit Before Tax | £8,453 | £8,948 | £9,794 | £10,660 | £11,729 | £49,584 |
| Profit After Tax | £6,847 | £7,248 | £7,933 | £8,635 | £9,501 | £40,163 |
| Change In Property Value | £6,250 | £6,313 | £19,127 | £26,268 | £30,733 | £88,690 |
| Net Return | £13,097 | £13,560 | £27,060 | £34,902 | £40,234 | £128,853 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 6% | 7% | 13% | 17% | 19% | 62% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change