Terraced
SM1
3 beds
1 bath
Orchard Road, Sutton SM1
London, England · SM1
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£22,209
↗ 14%After 5 Years
Change In Property Value
£51,614
↗ 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 | £27,504 | £27,917 | £28,614 | £29,330 | £30,210 | £143,575 |
| Total Expenses | £23,088 | £23,141 | £23,221 | £23,304 | £23,402 | £116,156 |
| Profit Before Tax | £4,416 | £4,776 | £5,393 | £6,026 | £6,807 | £27,419 |
| Profit After Tax | £3,577 | £3,868 | £4,369 | £4,881 | £5,514 | £22,209 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £3,582 | £3,873 | £14,369 | £22,732 | £29,268 | £73,824 |
| 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