Semi Detached SM1 3 beds 1 bath

Angel Hill Drive, Sutton, Surrey SM1

London, England · SM1

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£34,629

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£71,565

↗ 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	£27,828	£28,245	£28,669	£29,386	£30,120	£144,249
Total Expenses	£20,175	£20,229	£20,282	£20,364	£20,448	£101,497
Profit Before Tax	£7,653	£8,017	£8,388	£9,022	£9,673	£42,752
Profit After Tax	£6,199	£6,493	£6,794	£7,308	£7,835	£34,629
Change In Property Value	£5	£10,500	£18,743	£24,941	£17,376	£71,565
Net Return	£6,204	£16,993	£25,537	£32,249	£25,211	£106,194
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	4%	10%	15%	19%	15%	62%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change