Semi Detached
SM3
4 beds
1 bath
Palmer Avenue, Cheam, Sutton SM3
London, England · SM3
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£53,195
↗ 21%After 5 Years
Change In Property Value
£102,236
↗ 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 | £40,500 | £41,107 | £41,724 | £42,767 | £43,836 | £209,935 |
| Total Expenses | £28,681 | £28,755 | £28,826 | £28,941 | £29,059 | £144,262 |
| Profit Before Tax | £11,819 | £12,353 | £12,898 | £13,826 | £14,778 | £65,673 |
| Profit After Tax | £9,573 | £10,006 | £10,447 | £11,199 | £11,970 | £53,195 |
| Change In Property Value | £8 | £15,000 | £26,775 | £35,630 | £24,822 | £102,236 |
| Net Return | £9,581 | £25,006 | £37,222 | £46,829 | £36,792 | £155,431 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| 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