Terraced
SM1
2 beds
1 bath
Harold Road, Sutton SM1
London, England · SM1
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£16,128
↗ 13%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,628 | £20,937 | £21,461 | £21,997 | £22,657 | £107,681 |
| Total Expenses | £17,441 | £17,483 | £17,546 | £17,611 | £17,688 | £87,770 |
| Profit Before Tax | £3,187 | £3,454 | £3,914 | £4,386 | £4,970 | £19,911 |
| Profit After Tax | £2,582 | £2,798 | £3,171 | £3,553 | £4,025 | £16,128 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £2,585 | £2,802 | £10,671 | £16,941 | £21,841 | £54,839 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change