Flat SM1 3 beds 1 bath

The Green, Sutton SM1

London, England · SM1

Initial Investment

First Year

£294,750First Year

Profit From Rental Income

After 5 Years

£52,778

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£119,275

↗ 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	£46,380	£47,076	£47,782	£48,976	£50,201	£240,415
Total Expenses	£34,791	£34,911	£35,022	£35,184	£35,349	£175,256
Profit Before Tax	£11,589	£12,165	£12,760	£13,793	£14,852	£65,158
Profit After Tax	£9,387	£9,854	£10,335	£11,172	£12,030	£52,778
Change In Property Value	£9	£17,500	£31,238	£41,569	£28,959	£119,275
Net Return	£9,396	£27,354	£41,573	£52,741	£40,990	£172,053
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	9%	14%	18%	14%	58%

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