Flat KT9 1 bed 1 bath

Ranyard Close, Chessington, Surrey. KT9

South East, England · KT9

Initial Investment

First Year

£69,250First Year

Profit From Rental Income

After 5 Years

£22,160

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£32,283

↗ 14%After 5 Years

Return On Investment

79%

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	£17,652	£17,917	£18,365	£18,824	£19,389	£92,146
Total Expenses	£12,791	£12,864	£12,951	£13,041	£13,140	£64,788
Profit Before Tax	£4,861	£5,053	£5,413	£5,783	£6,248	£27,358
Profit After Tax	£3,937	£4,093	£4,385	£4,684	£5,061	£22,160
Change In Property Value	£2,275	£2,298	£6,962	£9,561	£11,187	£32,283
Net Return	£6,212	£6,391	£11,347	£14,245	£16,248	£54,443
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	9%	9%	16%	21%	23%	79%

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