Terraced
SM1
2 beds
1 bath
Westminster Road, Sutton SM1
London, England · SM1
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£17,317
↗ 13%After 5 Years
Change In Property Value
£41,291
↗ 10%After 5 Years
Return On Investment
46%
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 | £21,996 | £22,326 | £22,884 | £23,456 | £24,160 | £114,822 |
| Total Expenses | £18,570 | £18,614 | £18,681 | £18,749 | £18,830 | £93,443 |
| Profit Before Tax | £3,426 | £3,712 | £4,203 | £4,707 | £5,330 | £21,379 |
| Profit After Tax | £2,775 | £3,007 | £3,405 | £3,813 | £4,317 | £17,317 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £2,779 | £3,011 | £11,405 | £18,093 | £23,320 | £58,608 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change