Terraced
SM7
3 beds
1 bath
Gale Crescent, Banstead SM7
London, England · SM7
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£15,608
↗ 9%After 5 Years
Change In Property Value
£54,711
↗ 10%After 5 Years
Return On Investment
40%
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 | £27,036 | £27,442 | £28,128 | £28,831 | £29,696 | £141,132 |
| Total Expenses | £24,231 | £24,283 | £24,363 | £24,444 | £24,541 | £121,863 |
| Profit Before Tax | £2,805 | £3,158 | £3,765 | £4,387 | £5,155 | £19,269 |
| Profit After Tax | £2,272 | £2,558 | £3,050 | £3,553 | £4,175 | £15,608 |
| Change In Property Value | £5 | £5 | £10,600 | £18,921 | £25,179 | £54,711 |
| Net Return | £2,277 | £2,563 | £13,650 | £22,475 | £29,354 | £70,319 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change