Terraced KT9 3 beds 1 bath

Buckland Road, Chessington KT9

South East, England · KT9

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£4,984

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£49,666

↗ 14%After 5 Years

Return On Investment

49%

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	£16,644	£16,894	£17,316	£17,749	£18,281	£86,884
Total Expenses	£16,051	£16,087	£16,140	£16,194	£16,258	£80,730
Profit Before Tax	£593	£807	£1,176	£1,555	£2,023	£6,153
Profit After Tax	£481	£653	£952	£1,259	£1,639	£4,984
Change In Property Value	£3,500	£3,535	£10,711	£14,710	£17,211	£49,666
Net Return	£3,981	£4,188	£11,664	£15,969	£18,849	£54,651
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	4%	4%	11%	14%	17%	49%

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