Detached
SM2
4 beds
2 baths
Sandy Lane, Cheam, Sutton SM2
London, England · SM2
View property listing
Initial Investment
£482,250First YearProfit From Rental Income
£117,850
↗ 24%After 5 Years
Change In Property Value
£184,024
↗ 14%After 5 Years
Return On Investment
63%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £78,300 | £79,474 | £80,667 | £82,683 | £84,750 | £405,875 |
| Total Expenses | £51,766 | £51,896 | £52,026 | £52,238 | £52,455 | £260,381 |
| Profit Before Tax | £26,534 | £27,578 | £28,641 | £30,445 | £32,295 | £145,494 |
| Profit After Tax | £21,492 | £22,338 | £23,199 | £24,661 | £26,159 | £117,850 |
| Change In Property Value | £14 | £27,000 | £48,195 | £64,134 | £44,680 | £184,024 |
| Net Return | £21,506 | £49,339 | £71,395 | £88,795 | £70,839 | £301,874 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 4% | 10% | 15% | 18% | 15% | 63% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change