Terraced
SM1
2 beds
1 bath
Erskine Road, Sutton SM1
London, England · SM1
View property listing
Initial Investment
£142,482First YearProfit From Rental Income
£19,255
↗ 14%After 5 Years
Change In Property Value
£45,415
↗ 10%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,192 | £24,555 | £25,169 | £25,798 | £26,572 | £126,286 |
| Total Expenses | £20,374 | £20,422 | £20,494 | £20,568 | £20,656 | £102,514 |
| Profit Before Tax | £3,818 | £4,133 | £4,675 | £5,230 | £5,916 | £23,771 |
| Profit After Tax | £3,092 | £3,348 | £3,786 | £4,236 | £4,792 | £19,255 |
| Change In Property Value | £4 | £4 | £8,799 | £15,707 | £20,901 | £45,415 |
| Net Return | £3,097 | £3,352 | £12,586 | £19,943 | £25,693 | £64,670 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change