Flat SM2 2 beds 1 bath

Grange Road, Sutton SM2

London, England · SM2

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£13,379

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£44,984

↗ 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	£17,160	£17,417	£17,679	£18,121	£18,574	£88,950
Total Expenses	£14,334	£14,409	£14,477	£14,563	£14,651	£72,433
Profit Before Tax	£2,826	£3,008	£3,202	£3,558	£3,923	£16,517
Profit After Tax	£2,289	£2,436	£2,594	£2,882	£3,178	£13,379
Change In Property Value	£3	£6,600	£11,781	£15,677	£10,922	£44,984
Net Return	£2,293	£9,036	£14,375	£18,559	£14,100	£58,363
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
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