Flat
SM1
1 bed
1 bath
Cheam Road, Sutton, Surrey SM1
London, England · SM1
View property listing
Initial Investment
£46,750First YearProfit From Rental Income
£2,227
↗ 5%After 5 Years
Change In Property Value
£20,788
↗ 14%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,088 | £8,209 | £8,332 | £8,541 | £8,754 | £41,925 |
| Total Expenses | £7,715 | £7,778 | £7,831 | £7,894 | £7,958 | £39,175 |
| Profit Before Tax | £373 | £432 | £502 | £647 | £797 | £2,750 |
| Profit After Tax | £302 | £350 | £406 | £524 | £645 | £2,227 |
| Change In Property Value | £2 | £3,050 | £5,444 | £7,245 | £5,047 | £20,788 |
| Net Return | £303 | £3,400 | £5,851 | £7,769 | £5,693 | £23,015 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 1% | 7% | 13% | 17% | 12% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change