Semi Detached
SM1
3 beds
1 bath
Thicket Road, Sutton, Surrey SM1
London, England · SM1
View property listing
Initial Investment
£195,000First YearProfit From Rental Income
£22,087
↗ 11%After 5 Years
Change In Property Value
£60,905
↗ 10%After 5 Years
Return On Investment
43%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,272 | £31,741 | £32,535 | £33,348 | £34,348 | £163,244 |
| Total Expenses | £27,035 | £27,094 | £27,184 | £27,276 | £27,387 | £135,976 |
| Profit Before Tax | £4,237 | £4,647 | £5,351 | £6,072 | £6,961 | £27,268 |
| Profit After Tax | £3,432 | £3,764 | £4,334 | £4,918 | £5,639 | £22,087 |
| Change In Property Value | £6 | £6 | £11,800 | £21,063 | £28,029 | £60,905 |
| Net Return | £3,438 | £3,770 | £16,134 | £25,982 | £33,668 | £82,992 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change