Semi Detached
SM1
4 beds
2 baths
Bramley Road, Sutton SM1
London, England · SM1
View property listing
Initial Investment
£228,250First YearProfit From Rental Income
£18,147
↗ 8%After 5 Years
Change In Property Value
£70,712
↗ 10%After 5 Years
Return On Investment
39%
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 | £34,248 | £34,762 | £35,631 | £36,522 | £37,617 | £178,779 |
| Total Expenses | £31,102 | £31,165 | £31,263 | £31,363 | £31,483 | £156,376 |
| Profit Before Tax | £3,146 | £3,597 | £4,368 | £5,159 | £6,134 | £22,404 |
| Profit After Tax | £2,548 | £2,913 | £3,538 | £4,179 | £4,969 | £18,147 |
| Change In Property Value | £7 | £7 | £13,700 | £24,455 | £32,543 | £70,712 |
| Net Return | £2,555 | £2,920 | £17,238 | £28,634 | £37,511 | £88,858 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 16% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change