Terraced
SM1
3 beds
1 bath
Conifer Gardens, Sutton SM1
London, England · SM1
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£13,665
↗ 10%After 5 Years
Change In Property Value
£43,872
↗ 10%After 5 Years
Return On Investment
42%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,092 | £22,423 | £22,984 | £23,559 | £24,265 | £115,323 |
| Total Expenses | £19,571 | £19,616 | £19,683 | £19,751 | £19,832 | £98,453 |
| Profit Before Tax | £2,521 | £2,808 | £3,301 | £3,808 | £4,433 | £16,871 |
| Profit After Tax | £2,042 | £2,274 | £2,674 | £3,084 | £3,591 | £13,665 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £2,046 | £2,278 | £11,174 | £18,257 | £23,781 | £57,537 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 1% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change