Flat
SM1
2 beds
2 baths
High Street, Sutton SM1
London, England · SM1
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£21,269
↗ 15%After 5 Years
Change In Property Value
£57,933
↗ 14%After 5 Years
Return On Investment
58%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,524 | £22,862 | £23,205 | £23,785 | £24,380 | £116,755 |
| Total Expenses | £17,927 | £18,011 | £18,086 | £18,186 | £18,288 | £90,497 |
| Profit Before Tax | £4,597 | £4,851 | £5,119 | £5,599 | £6,092 | £26,258 |
| Profit After Tax | £3,724 | £3,930 | £4,146 | £4,535 | £4,934 | £21,269 |
| Change In Property Value | £4 | £8,500 | £15,173 | £20,190 | £14,066 | £57,933 |
| Net Return | £3,728 | £12,430 | £19,319 | £24,726 | £19,000 | £79,203 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 9% | 14% | 18% | 14% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change