Semi Detached SM3 3 beds 2 baths

Acacia Drive, Sutton SM3

London, England · SM3

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£45,820

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£88,604

↗ 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	£35,100	£35,626	£36,161	£37,065	£37,992	£181,944
Total Expenses	£24,924	£24,989	£25,053	£25,153	£25,257	£125,375
Profit Before Tax	£10,176	£10,638	£11,108	£11,911	£12,735	£56,568
Profit After Tax	£8,243	£8,616	£8,998	£9,648	£10,315	£45,820
Change In Property Value	£7	£13,000	£23,205	£30,880	£21,513	£88,604
Net Return	£8,249	£21,617	£32,203	£40,528	£31,828	£134,425
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
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