Flat
SM2
1 bed
1 bath
Mulgrave Road, Sutton SM2
London, England · SM2
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£8,069
↗ 11%After 5 Years
Change In Property Value
£34,079
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,996 | £13,191 | £13,389 | £13,724 | £14,067 | £67,366 |
| Total Expenses | £11,343 | £11,413 | £11,474 | £11,549 | £11,626 | £57,405 |
| Profit Before Tax | £1,653 | £1,778 | £1,915 | £2,175 | £2,441 | £9,961 |
| Profit After Tax | £1,339 | £1,440 | £1,551 | £1,761 | £1,977 | £8,069 |
| Change In Property Value | £3 | £5,000 | £8,925 | £11,877 | £8,274 | £34,079 |
| Net Return | £1,341 | £6,440 | £10,476 | £13,638 | £10,251 | £42,147 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 14% | 18% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change