Detached SM2 4 beds 1 bath

Banstead Road South, Sutton SM2

London, England · SM2

Initial Investment

First Year

£342,250First Year

Profit From Rental Income

After 5 Years

£57,904

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£103,229

↗ 10%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£57,996	£58,866	£60,338	£61,846	£63,701	£302,747
Total Expenses	£45,975	£46,073	£46,231	£46,393	£46,589	£231,261
Profit Before Tax	£12,021	£12,793	£14,107	£15,453	£17,112	£71,486
Profit After Tax	£9,737	£10,362	£11,426	£12,517	£13,861	£57,904
Change In Property Value	£10	£10	£20,000	£35,701	£47,507	£103,229
Net Return	£9,747	£10,372	£31,427	£48,218	£61,368	£161,133
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change