Semi Detached
SM3
3 beds
1 bath
Gillian Park Road, Sutton SM3
London, England · SM3
View property listing
Initial Investment
£212,325First YearProfit From Rental Income
£45,057
↗ 21%After 5 Years
Change In Property Value
£87,173
↗ 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 | £34,536 | £35,054 | £35,580 | £36,469 | £37,381 | £179,020 |
| Total Expenses | £24,530 | £24,594 | £24,657 | £24,756 | £24,858 | £123,394 |
| Profit Before Tax | £10,006 | £10,460 | £10,923 | £11,713 | £12,523 | £55,626 |
| Profit After Tax | £8,105 | £8,473 | £8,848 | £9,488 | £10,144 | £45,057 |
| Change In Property Value | £6 | £12,790 | £22,830 | £30,381 | £21,165 | £87,173 |
| Net Return | £8,112 | £21,263 | £31,678 | £39,868 | £31,309 | £132,230 |
| 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