Terraced KT9 3 beds 0 baths

Church Rise, Chessington KT9

South East, England · KT9

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£-3,031

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£60,309

↗ 14%After 5 Years

Return On Investment

42%

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	£17,856	£18,124	£18,577	£19,041	£19,613	£93,211
Total Expenses	£19,147	£19,186	£19,242	£19,299	£19,367	£96,241
Profit Before Tax	£-1,291	£-1,062	£-665	£-258	£246	£-3,031
Profit After Tax	£-1,291	£-1,062	£-665	£-258	£246	£-3,031
Change In Property Value	£4,250	£4,293	£13,006	£17,862	£20,898	£60,309
Net Return	£2,959	£3,231	£12,341	£17,604	£21,144	£57,279
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	2%	2%	9%	13%	15%	42%

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