Flat
SM1
1 bed
1 bath
Sutton Park Road, Sutton SM1
London, England · SM1
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£10,450
↗ 13%After 5 Years
Change In Property Value
£36,805
↗ 14%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,316 | £14,531 | £14,749 | £15,117 | £15,495 | £74,208 |
| Total Expenses | £12,119 | £12,190 | £12,253 | £12,332 | £12,412 | £61,306 |
| Profit Before Tax | £2,197 | £2,340 | £2,496 | £2,786 | £3,083 | £12,902 |
| Profit After Tax | £1,780 | £1,896 | £2,021 | £2,256 | £2,497 | £10,450 |
| Change In Property Value | £3 | £5,400 | £9,639 | £12,827 | £8,936 | £36,805 |
| Net Return | £1,782 | £7,296 | £11,661 | £15,083 | £11,433 | £47,255 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change