Flat SM1 2 beds 1 bath

Cleeve Way, Sutton, Surrey SM1

London, England · SM1

Initial Investment

First Year

£54,550First Year

Profit From Rental Income

After 5 Years

£4,009

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£24,332

↗ 14%After 5 Years

Return On Investment

52%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,456	£9,598	£9,742	£9,985	£10,235	£49,016
Total Expenses	£8,689	£8,753	£8,808	£8,875	£8,942	£44,067
Profit Before Tax	£767	£845	£933	£1,111	£1,293	£4,949
Profit After Tax	£621	£684	£756	£900	£1,047	£4,009
Change In Property Value	£2	£3,570	£6,373	£8,480	£5,908	£24,332
Net Return	£623	£4,254	£7,129	£9,380	£6,955	£28,341
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	8%	13%	17%	13%	52%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change