Terraced
E17
3 beds
1 bath
Sutherland Road, London, Greater London E17
London, England · E17
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£13,356
↗ 7%After 5 Years
Change In Property Value
£61,937
↗ 10%After 5 Years
Return On Investment
38%
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 | £30,587 | £31,352 | £32,292 | £153,472 |
| Total Expenses | £27,245 | £27,301 | £27,386 | £27,473 | £27,578 | £136,983 |
| Profit Before Tax | £2,155 | £2,540 | £3,201 | £3,878 | £4,714 | £16,489 |
| Profit After Tax | £1,746 | £2,058 | £2,593 | £3,141 | £3,818 | £13,356 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £1,752 | £2,064 | £14,593 | £24,562 | £32,323 | £75,293 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 38% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change