Flat
SM2
1 bed
1 bath
Overton Road, Sutton SM2
London, England · SM2
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£6,083
↗ 9%After 5 Years
Change In Property Value
£29,989
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,436 | £11,608 | £11,782 | £12,076 | £12,378 | £59,279 |
| Total Expenses | £10,222 | £10,289 | £10,348 | £10,419 | £10,492 | £51,770 |
| Profit Before Tax | £1,214 | £1,318 | £1,434 | £1,657 | £1,886 | £7,510 |
| Profit After Tax | £983 | £1,068 | £1,162 | £1,342 | £1,528 | £6,083 |
| Change In Property Value | £2 | £4,400 | £7,854 | £10,452 | £7,281 | £29,989 |
| Net Return | £985 | £5,468 | £9,016 | £11,794 | £8,809 | £36,072 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 8% | 13% | 18% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change