Flat SM2 2 beds 1 bath

Basinghall Gardens, Sutton, Surrey SM2

London, England · SM2

Initial Investment

First Year

£50,650First Year

Profit From Rental Income

After 5 Years

£2,483

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£22,560

↗ 14%After 5 Years

Return On Investment

49%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,604	£8,733	£8,864	£9,086	£9,313	£44,600
Total Expenses	£8,185	£8,248	£8,302	£8,366	£8,432	£41,534
Profit Before Tax	£419	£485	£562	£719	£881	£3,065
Profit After Tax	£339	£393	£455	£583	£714	£2,483
Change In Property Value	£2	£3,310	£5,908	£7,862	£5,477	£22,560
Net Return	£341	£3,703	£6,363	£8,445	£6,191	£25,043
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	13%	17%	12%	49%

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