Terraced E17 3 beds 1 bath

Sutherland Road, London, Greater London E17

London, England · E17

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£30,796

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£81,788

↗ 14%After 5 Years

Return On Investment

57%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,400	£29,841	£30,289	£31,046	£31,822	£152,397
Total Expenses	£22,745	£22,802	£22,857	£22,943	£23,031	£114,377
Profit Before Tax	£6,655	£7,039	£7,432	£8,103	£8,791	£38,020
Profit After Tax	£5,391	£5,702	£6,020	£6,563	£7,121	£30,796
Change In Property Value	£6	£12,000	£21,420	£28,504	£19,858	£81,788
Net Return	£5,397	£17,702	£27,440	£35,068	£26,979	£112,585
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	14%	18%	14%	57%

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