Flat SM2 2 beds 1 bath

Chipstead Close, Sutton, Surrey SM2

London, England · SM2

Initial Investment

First Year

£52,600First Year

Profit From Rental Income

After 5 Years

£2,906

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£23,446

↗ 14%After 5 Years

Return On Investment

50%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,940	£9,074	£9,210	£9,440	£9,676	£46,341
Total Expenses	£8,428	£8,492	£8,546	£8,611	£8,677	£42,754
Profit Before Tax	£512	£583	£664	£829	£999	£3,587
Profit After Tax	£415	£472	£538	£672	£809	£2,906
Change In Property Value	£2	£3,440	£6,140	£8,171	£5,693	£23,446
Net Return	£416	£3,912	£6,678	£8,843	£6,502	£26,352
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	13%	17%	12%	50%

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