Flat
SM2
1 bed
1 bath
Overton Road, Sutton SM2
London, England · SM2
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£2,458
↗ 5%After 5 Years
Change In Property Value
£22,492
↗ 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 | £8,580 | £8,709 | £8,839 | £9,060 | £9,287 | £44,475 |
| Total Expenses | £8,167 | £8,230 | £8,284 | £8,348 | £8,413 | £41,441 |
| Profit Before Tax | £413 | £479 | £556 | £713 | £874 | £3,034 |
| Profit After Tax | £335 | £388 | £450 | £577 | £708 | £2,458 |
| Change In Property Value | £2 | £3,300 | £5,891 | £7,839 | £5,461 | £22,492 |
| Net Return | £336 | £3,688 | £6,341 | £8,416 | £6,169 | £24,949 |
| 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