Flat
SM2
1 bed
0 baths
Mulgrave Road, Sutton SM2
London, England · SM2
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£8,415
↗ 11%After 5 Years
Change In Property Value
£34,760
↗ 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 | £13,260 | £13,459 | £13,661 | £14,002 | £14,352 | £68,734 |
| Total Expenses | £11,531 | £11,601 | £11,662 | £11,738 | £11,815 | £58,346 |
| Profit Before Tax | £1,729 | £1,858 | £1,999 | £2,265 | £2,537 | £10,388 |
| Profit After Tax | £1,401 | £1,505 | £1,619 | £1,834 | £2,055 | £8,415 |
| Change In Property Value | £3 | £5,100 | £9,104 | £12,114 | £8,440 | £34,760 |
| Net Return | £1,403 | £6,605 | £10,723 | £13,949 | £10,495 | £43,175 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 14% | 18% | 13% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change