Semi Detached
SM1
2 beds
2 baths
Nash Close, Sutton SM1
London, England · SM1
View property listing
Initial Investment
£160,000First YearProfit From Rental Income
£32,161
↗ 20%After 5 Years
Change In Property Value
£66,794
↗ 14%After 5 Years
Return On Investment
62%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,968 | £26,358 | £26,753 | £27,422 | £28,107 | £134,607 |
| Total Expenses | £18,863 | £18,914 | £18,964 | £19,041 | £19,120 | £94,902 |
| Profit Before Tax | £7,105 | £7,444 | £7,789 | £8,381 | £8,987 | £39,706 |
| Profit After Tax | £5,755 | £6,029 | £6,309 | £6,788 | £7,279 | £32,161 |
| Change In Property Value | £5 | £9,800 | £17,493 | £23,278 | £16,217 | £66,794 |
| Net Return | £5,760 | £15,829 | £23,802 | £30,067 | £23,497 | £98,955 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 4% | 10% | 15% | 19% | 15% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change