Flat
SM1
1 bed
1 bath
High Street, Sutton, Surrey SM1
London, England · SM1
View property listing
Initial Investment
£58,600First YearProfit From Rental Income
£4,970
↗ 8%After 5 Years
Change In Property Value
£26,172
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,176 | £10,329 | £10,484 | £10,746 | £11,014 | £52,748 |
| Total Expenses | £9,195 | £9,260 | £9,317 | £9,385 | £9,455 | £46,612 |
| Profit Before Tax | £981 | £1,068 | £1,167 | £1,361 | £1,560 | £6,136 |
| Profit After Tax | £794 | £865 | £945 | £1,102 | £1,263 | £4,970 |
| Change In Property Value | £2 | £3,840 | £6,854 | £9,121 | £6,355 | £26,172 |
| Net Return | £796 | £4,705 | £7,799 | £10,223 | £7,618 | £31,142 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change