Terraced SM1 2 beds 1 bath

Beulah Road, Sutton SM1

London, England · SM1

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£14,626

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£46,453

↗ 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	£23,400	£23,751	£24,345	£24,953	£25,702	£122,151
Total Expenses	£20,694	£20,740	£20,810	£20,882	£20,968	£104,095
Profit Before Tax	£2,706	£3,011	£3,534	£4,071	£4,734	£18,056
Profit After Tax	£2,192	£2,439	£2,863	£3,298	£3,835	£14,626
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£2,197	£2,443	£11,863	£19,363	£25,213	£61,079
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	2%	2%	8%	13%	17%	42%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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