Flat
SM3
1 bed
1 bath
Station Way, Cheam Village SM3
London, England · SM3
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£924
↗ 1%After 5 Years
Change In Property Value
£21,678
↗ 10%After 5 Years
Return On Investment
35%
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 | £11,340 | £11,510 | £11,798 | £12,093 | £12,456 | £59,196 |
| Total Expenses | £11,466 | £11,529 | £11,600 | £11,674 | £11,753 | £58,022 |
| Profit Before Tax | £-126 | £-19 | £197 | £419 | £703 | £1,175 |
| Profit After Tax | £-126 | £-19 | £160 | £339 | £569 | £924 |
| Change In Property Value | £2 | £2 | £4,200 | £7,497 | £9,977 | £21,678 |
| Net Return | £-124 | £-17 | £4,360 | £7,836 | £10,546 | £22,602 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change