Flat SM2 2 beds 1 bath

Upton Dene, Sutton, Surrey SM2

London, England · SM2

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£9,408

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£36,805

↗ 14%After 5 Years

Return On Investment

56%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,040	£14,251	£14,464	£14,826	£15,197	£72,778
Total Expenses	£12,091	£12,162	£12,225	£12,303	£12,382	£61,163
Profit Before Tax	£1,949	£2,088	£2,240	£2,523	£2,814	£11,614
Profit After Tax	£1,578	£1,692	£1,814	£2,044	£2,280	£9,408
Change In Property Value	£3	£5,400	£9,639	£12,827	£8,936	£36,805
Net Return	£1,581	£7,092	£11,453	£14,871	£11,216	£46,212
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	9%	14%	18%	14%	56%

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