Terraced
SM1
2 beds
1 bath
Warwick Road, Sutton, Surrey SM1
London, England · SM1
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£32,794
↗ 22%After 5 Years
Change In Property Value
£61,341
↗ 14%After 5 Years
Return On Investment
64%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,756 | £25,127 | £25,504 | £26,142 | £26,795 | £128,325 |
| Total Expenses | £17,454 | £17,504 | £17,552 | £17,626 | £17,702 | £87,839 |
| Profit Before Tax | £7,302 | £7,623 | £7,952 | £8,516 | £9,093 | £40,486 |
| Profit After Tax | £5,914 | £6,175 | £6,441 | £6,898 | £7,366 | £32,794 |
| Change In Property Value | £5 | £9,000 | £16,065 | £21,378 | £14,893 | £61,341 |
| Net Return | £5,919 | £15,175 | £22,507 | £28,276 | £22,259 | £94,135 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 10% | 15% | 19% | 15% | 64% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change