Semi Detached
SM1
2 beds
2 baths
Nash Close, Sutton SM1
London, England · SM1
View property listing
Initial Investment
£160,000First YearProfit From Rental Income
£17,971
↗ 11%After 5 Years
Change In Property Value
£50,582
↗ 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 | £25,968 | £26,358 | £27,016 | £27,692 | £28,523 | £135,556 |
| Total Expenses | £22,538 | £22,588 | £22,665 | £22,743 | £22,837 | £113,370 |
| Profit Before Tax | £3,430 | £3,770 | £4,352 | £4,949 | £5,686 | £22,186 |
| Profit After Tax | £2,779 | £3,053 | £3,525 | £4,008 | £4,605 | £17,971 |
| Change In Property Value | £5 | £5 | £9,800 | £17,493 | £23,279 | £50,582 |
| Net Return | £2,784 | £3,058 | £13,325 | £21,502 | £27,884 | £68,553 |
| 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