Terraced
SM1
2 beds
1 bath
Westminster Road, Sutton SM1
London, England · SM1
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£18,552
↗ 14%After 5 Years
Change In Property Value
£43,872
↗ 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 | £23,376 | £23,727 | £24,320 | £24,928 | £25,676 | £122,026 |
| Total Expenses | £19,699 | £19,746 | £19,816 | £19,888 | £19,973 | £99,123 |
| Profit Before Tax | £3,677 | £3,981 | £4,504 | £5,040 | £5,702 | £22,903 |
| Profit After Tax | £2,978 | £3,224 | £3,648 | £4,082 | £4,619 | £18,552 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £2,982 | £3,229 | £12,148 | £19,255 | £24,810 | £62,424 |
| 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