Flat
SM1
1 bed
1 bath
Sutton Park Road, Sutton SM1
London, England · SM1
View property listing
Initial Investment
£25,300First YearProfit From Rental Income
£-3,438
↘ -14%After 5 Years
Change In Property Value
£11,041
↗ 14%After 5 Years
Return On Investment
30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,296 | £4,360 | £4,426 | £4,536 | £4,650 | £22,269 |
| Total Expenses | £5,036 | £5,092 | £5,140 | £5,193 | £5,247 | £25,707 |
| Profit Before Tax | £-740 | £-732 | £-714 | £-656 | £-597 | £-3,438 |
| Profit After Tax | £-740 | £-732 | £-714 | £-656 | £-597 | £-3,438 |
| Change In Property Value | £1 | £1,620 | £2,892 | £3,848 | £2,681 | £11,041 |
| Net Return | £-739 | £888 | £2,178 | £3,192 | £2,084 | £7,603 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | 4% | 9% | 13% | 8% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change