Terraced SM3 1 bed 0 baths

Oakdene Mews, Sutton SM3

London, England · SM3

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£14,938

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 10%After 5 Years

Return On Investment

47%

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	£18,204	£18,477	£18,939	£19,412	£19,995	£95,027
Total Expenses	£15,215	£15,254	£15,311	£15,369	£15,438	£76,585
Profit Before Tax	£2,989	£3,223	£3,628	£4,044	£4,557	£18,442
Profit After Tax	£2,421	£2,611	£2,939	£3,275	£3,691	£14,938
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£2,425	£2,614	£9,439	£14,878	£19,131	£48,487
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	15%	19%	47%

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