Flat
SM3
2 beds
1 bath
The Broadway, Cheam, Surrey SM3
London, England · SM3
View property listing
Initial Investment
£70,300First YearProfit From Rental Income
£2,737
↗ 4%After 5 Years
Change In Property Value
£23,846
↗ 10%After 5 Years
Return On Investment
38%
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 | £12,696 | £12,886 | £13,209 | £13,539 | £13,945 | £66,275 |
| Total Expenses | £12,435 | £12,500 | £12,575 | £12,652 | £12,735 | £62,895 |
| Profit Before Tax | £261 | £387 | £634 | £887 | £1,210 | £3,379 |
| Profit After Tax | £212 | £313 | £513 | £719 | £980 | £2,737 |
| Change In Property Value | £2 | £2 | £4,620 | £8,247 | £10,974 | £23,846 |
| Net Return | £214 | £316 | £5,134 | £8,965 | £11,954 | £26,583 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 0% | 7% | 13% | 17% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change