Flat
SM2
2 beds
1 bath
Mulgrave Road, Sutton SM2
London, England · SM2
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£11,047
↗ 12%After 5 Years
Change In Property Value
£40,213
↗ 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 | £15,336 | £15,566 | £15,800 | £16,195 | £16,599 | £79,495 |
| Total Expenses | £13,025 | £13,098 | £13,163 | £13,244 | £13,327 | £65,857 |
| Profit Before Tax | £2,311 | £2,468 | £2,637 | £2,951 | £3,272 | £13,638 |
| Profit After Tax | £1,872 | £1,999 | £2,136 | £2,390 | £2,651 | £11,047 |
| Change In Property Value | £3 | £5,900 | £10,532 | £14,015 | £9,763 | £40,213 |
| Net Return | £1,875 | £7,899 | £12,668 | £16,405 | £12,414 | £51,260 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change