Flat
SM2
1 bed
1 bath
Devonshire Road, Sutton SM2
London, England · SM2
View property listing
Initial Investment
£78,450First YearProfit From Rental Income
£8,562
↗ 11%After 5 Years
Change In Property Value
£35,033
↗ 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 | £13,368 | £13,569 | £13,772 | £14,116 | £14,469 | £69,294 |
| Total Expenses | £11,606 | £11,676 | £11,737 | £11,813 | £11,891 | £58,724 |
| Profit Before Tax | £1,762 | £1,893 | £2,035 | £2,303 | £2,578 | £10,571 |
| Profit After Tax | £1,427 | £1,533 | £1,648 | £1,865 | £2,088 | £8,562 |
| Change In Property Value | £3 | £5,140 | £9,175 | £12,209 | £8,506 | £35,033 |
| Net Return | £1,430 | £6,673 | £10,823 | £14,075 | £10,594 | £43,595 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| 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