Semi Detached SM1 4 beds 2 baths

Rose Hill Park West, Sutton SM1

London, England · SM1

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£28,663

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£77,421

↗ 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	£39,756	£40,352	£41,361	£42,395	£43,667	£207,532
Total Expenses	£34,232	£34,303	£34,415	£34,529	£34,667	£172,145
Profit Before Tax	£5,524	£6,049	£6,947	£7,866	£9,000	£35,386
Profit After Tax	£4,475	£4,900	£5,627	£6,372	£7,290	£28,663
Change In Property Value	£8	£8	£15,000	£26,776	£35,631	£77,421
Net Return	£4,482	£4,907	£20,627	£33,147	£42,921	£106,084
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
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