Flat KT9 2 beds 1 bath

Cheshire Gardens, Chessington KT9

South East, England · KT9

Initial Investment

First Year

£106,625First Year

Profit From Rental Income

After 5 Years

£36,999

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£47,893

↗ 14%After 5 Years

Return On Investment

80%

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	£26,196	£26,589	£27,254	£27,935	£28,773	£136,747
Total Expenses	£18,010	£18,095	£18,205	£18,317	£18,443	£91,069
Profit Before Tax	£8,186	£8,494	£9,049	£9,618	£10,330	£45,677
Profit After Tax	£6,631	£6,880	£7,330	£7,791	£8,367	£36,999
Change In Property Value	£3,375	£3,409	£10,329	£14,184	£16,596	£47,893
Net Return	£10,006	£10,289	£17,658	£21,975	£24,963	£84,891
Return From Rental Income (%)	6%	6%	7%	7%	8%	35%
Total Net Return (%)	9%	10%	17%	21%	23%	80%

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