Terraced
SM2
3 beds
2 baths
Hulverston Close, Belmont, Sutton SM2
London, England · SM2
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£18,051
↗ 12%After 5 Years
Change In Property Value
£46,453
↗ 10%After 5 Years
Return On Investment
44%
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 | £24,300 | £24,665 | £25,281 | £25,913 | £26,691 | £126,849 |
| Total Expenses | £20,784 | £20,832 | £20,904 | £20,978 | £21,067 | £104,564 |
| Profit Before Tax | £3,516 | £3,833 | £4,377 | £4,935 | £5,624 | £22,285 |
| Profit After Tax | £2,848 | £3,105 | £3,545 | £3,997 | £4,555 | £18,051 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £2,853 | £3,109 | £12,546 | £20,063 | £25,934 | £64,504 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change