Flat SM2 2 beds 1 bath

Brighton Road, Sutton, Surrey SM2

London, England · SM2

Initial Investment

First Year

£53,650First Year

Profit From Rental Income

After 5 Years

£3,175

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£23,923

↗ 14%After 5 Years

Return On Investment

51%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,132	£9,269	£9,408	£9,643	£9,884	£47,337
Total Expenses	£8,560	£8,624	£8,679	£8,744	£8,811	£43,417
Profit Before Tax	£572	£645	£730	£899	£1,074	£3,920
Profit After Tax	£463	£523	£591	£728	£870	£3,175
Change In Property Value	£2	£3,510	£6,265	£8,337	£5,808	£23,923
Net Return	£465	£4,033	£6,856	£9,066	£6,678	£27,098
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	8%	13%	17%	12%	51%

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