Flat
SM2
4 beds
3 baths
Langley Park Road, Sutton SM2
London, England · SM2
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£36,215
↗ 16%After 5 Years
Change In Property Value
£92,012
↗ 14%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,100 | £35,626 | £36,161 | £37,065 | £37,992 | £181,944 |
| Total Expenses | £27,228 | £27,331 | £27,425 | £27,557 | £27,693 | £137,234 |
| Profit Before Tax | £7,872 | £8,296 | £8,736 | £9,507 | £10,299 | £44,710 |
| Profit After Tax | £6,376 | £6,720 | £7,076 | £7,701 | £8,342 | £36,215 |
| Change In Property Value | £7 | £13,500 | £24,098 | £32,067 | £22,340 | £92,012 |
| Net Return | £6,383 | £20,220 | £31,174 | £39,768 | £30,682 | £128,227 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 9% | 14% | 18% | 14% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change