Flat SM3 1 bed 1 bath

Chelsea Gardens, Cheam, Sutton SM3

London, England · SM3

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£3,192

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£26,839

↗ 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	£14,040	£14,251	£14,607	£14,972	£15,421	£73,291
Total Expenses	£13,720	£13,787	£13,865	£13,946	£14,033	£69,350
Profit Before Tax	£321	£464	£742	£1,027	£1,388	£3,941
Profit After Tax	£260	£376	£601	£831	£1,124	£3,192
Change In Property Value	£3	£3	£5,200	£9,282	£12,352	£26,839
Net Return	£262	£378	£5,801	£10,114	£13,476	£30,032
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	0%	0%	7%	13%	17%	38%

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