Terraced
SM3
1 bed
0 baths
Oakdene Mews, Sutton SM3
London, England · SM3
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£16,218
↗ 15%After 5 Years
Change In Property Value
£36,130
↗ 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 | £19,596 | £19,890 | £20,387 | £20,897 | £21,524 | £102,294 |
| Total Expenses | £16,346 | £16,387 | £16,447 | £16,509 | £16,582 | £82,271 |
| Profit Before Tax | £3,250 | £3,503 | £3,940 | £4,388 | £4,941 | £20,022 |
| Profit After Tax | £2,633 | £2,838 | £3,191 | £3,554 | £4,002 | £16,218 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £2,636 | £2,841 | £10,192 | £16,049 | £20,630 | £52,348 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 19% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change