Flat
SM2
0 beds
1 bath
Upper Mulgrave Road, Cheam, Sutton SM2
London, England · SM2
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£4,443
↗ 7%After 5 Years
Change In Property Value
£26,581
↗ 14%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,140 | £10,292 | £10,446 | £10,708 | £10,975 | £52,562 |
| Total Expenses | £9,288 | £9,353 | £9,410 | £9,478 | £9,547 | £47,076 |
| Profit Before Tax | £852 | £939 | £1,037 | £1,230 | £1,428 | £5,485 |
| Profit After Tax | £690 | £760 | £840 | £996 | £1,157 | £4,443 |
| Change In Property Value | £2 | £3,900 | £6,962 | £9,264 | £6,454 | £26,581 |
| Net Return | £692 | £4,660 | £7,801 | £10,260 | £7,611 | £31,024 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 8% | 13% | 17% | 13% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change