Semi Detached
SM7
3 beds
2 baths
Chipstead Way, Banstead SM7
London, England · SM7
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£18,528
↗ 7%After 5 Years
Change In Property Value
£82,583
↗ 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 | £39,204 | £39,792 | £40,787 | £41,807 | £43,061 | £204,650 |
| Total Expenses | £36,160 | £36,231 | £36,341 | £36,454 | £36,590 | £181,776 |
| Profit Before Tax | £3,044 | £3,561 | £4,446 | £5,353 | £6,471 | £22,874 |
| Profit After Tax | £2,465 | £2,885 | £3,601 | £4,336 | £5,241 | £18,528 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £2,473 | £2,893 | £19,602 | £32,896 | £43,247 | £101,111 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change