Terraced
SM1
2 beds
1 bath
Erskine Road, Sutton SM1
London, England · SM1
View property listing
Initial Investment
£142,482First YearProfit From Rental Income
£31,972
↗ 22%After 5 Years
Change In Property Value
£59,971
↗ 14%After 5 Years
Return On Investment
65%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,192 | £24,555 | £24,923 | £25,546 | £26,185 | £125,401 |
| Total Expenses | £17,075 | £17,123 | £17,170 | £17,243 | £17,318 | £85,929 |
| Profit Before Tax | £7,117 | £7,432 | £7,753 | £8,303 | £8,867 | £39,472 |
| Profit After Tax | £5,765 | £6,020 | £6,280 | £6,725 | £7,182 | £31,972 |
| Change In Property Value | £4 | £8,799 | £15,706 | £20,901 | £14,561 | £59,971 |
| Net Return | £5,770 | £14,819 | £21,986 | £27,626 | £21,743 | £91,944 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 10% | 15% | 19% | 15% | 65% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change